{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions","Do Minimum Forecast Assessment","Intervention ForecastAssessment","Urban DSi Indices","Rural DSi indices","Example of DSI Calc","Infrastructure Risk Rating","Sheet3","Speeds 2","IRR Lookup Data","Error Margins","NZ","Region","LA","Popn"],"not_rendered":{"charts":93,"images":5,"macros":1,"external_links":1,"defined_names":9,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[[20,3,22,4]]}
["Determining Safety Risk"]
[]
["The purpose of this spreadsheet is to assist practitioners to determine the safety risk of intersections or corridors where 'road improvement projects' are proposed."]
[]
["This method is appropriate for  strategic case, programme business cases, single-stage or detailed business cases as this gives a more accurate measures of DSI casualty equivalents using Crash Analysis System (CAS) data for the last 5 or 10 years.",null,null,"Movement crash codes "]
[null,null,null,"A","Overtaking and lane change"]
["Information requirements are:",null,null,"B","Head on"]
["1. Crash Analysis System (CAS) data for the last 5 or 10 years.",null,null,"C","Lost control or off road (straight roads)"]
["2. Traffic Volume information (AADT- Annual Average Daily Traffic).",null,null,"D","Cornering"]
["3. Corridor length measurement for the section under consideration.",null,null,"E","Collision with obstruction"]
["4. Details of proposed intervention.",null,null,"F","Rear end"]
[null,null,null,"G","Turning versus same direction"]
["Procedure",null,null,"H","Crossing (no turns)"]
["1. Enter details for the Do Minimum situation into the Do Minimum Forecast Assessment worksheet, in the light grey cells.",null,null,"J","Crossing (vehicle turning)"]
["   B1 Project name",null,null,"K","Merging"]
["   J1 Date",null,null,"L","Right turn against"]
["   B2 Relevant local government area from the drop down menu",null,null,"M","Manoeuvering"]
["   B3 Model type from the drop down menu",null,null,"Q","Miscellaneous"]
["   B4 Corridor or intersection from the drop down menu"]
["   B5 Speed limit from the drop down menu",null,null,"Source:"]
["   B7-B10 vary according to the selection in B4",null,null,"https://www.nzta.govt.nz/assets/resources/guide-to-coded-crash-reports/docs/guide-to-coded-crash-reports.pdf"]
["   B11 Crash analysis period"]
["   B12 and B13 Start year and finish year of the period in cell B11"]
["   B14 Forecast year when intervention is effective"]
["   B15 Monitoring period beginning from and including the year in B14"]
[]
["2. Enter details for the proposed intervention into the Intervention Forecast Assessment worksheet. Fields that do not change from the Do Minimum are automatically carried over from the Do Minimum Forecast Assessment worksheet."]
[]
["3. The Intervention Forecast Assessment worksheet summarises the DSI, error margins and confidence ratings for the Do Minimum and Intervention scenarios."]
[]
["4. In the Error Margins worksheet it is possible to over-ride various components of the forecasts; population, vehicles per capita, travel per vehicle and DSI per unit of travel. Further information is given in An Approach for Forecasting the Number of Do Minimum Deaths and Serious Injuries by Infometrics."]
[]
["5. 'Note that the numbers of crashes and DSI are cumulative over 5 or 10 years (as selected) so as to reduce volatility."]
[]
["Introduction"]
["Death and Serious Injury (DSI) severity indices are embedded in road safety practices throughout New Zealand. Using the DSI severity indices risk estimation approach is industry-accepted best practice method for estimating the likelihood of future DSIs. The severity indices are documented in national guidance, utilised in identifying road safety risk on the network and are often used in determining the crash cost savings associated with implementing road safety interventions."]
[]
["What are DSI Severity Indices"]
["DSI severity indices represent the average number of people killed and seriously injured for every reported injury crash. Severity indices are commonly calculated for different speed environments, intersection and midblock locations, different intersection controls, different road user groups and for different crash movement types. For the latter, the severity indices are associated with the primary CAS movement code i.e. the first letter of the two-letter crash movement code."]
[]
["Calculating DSI Casualty Equivalents"]
["DSI casualty equivalents are an estimation of the number of deaths and serious injuries likely to occur at an intersection or on a corridor based on the total number of injury crashes that have occurred."]
[]
["Determing the number of injury crashes"]
["The number of injury crashes that have occurred in the last 5- or 10-year interval is determined using relevant data from the Crash Analysis System (CAS).\nBy using all injury crashes instead of just fatal and serious crashes to predict the number of DSI likely to occur in future, the number of crashes analysed increases, and the impact of individual high severity or low severity crashes are normalised.\nFor assessments completed after 31 March each year, include crash data from the previous calendar year in the analysis. See 'Calculating DSI casualty equivalents' for approved methods for calculating estimated DSI casualty equivalents.\nNote:\nCrashes can take up to three months to appear in CAS, therefore if you complete your assessments after 31 March each year, include the previous calendar year of information in the five-year analysis period.\nIf you prepare your assessments earlier in the calendar year you may use an older five-year analysis period."]
[]
["Hidden Worksheets"]
["A number of worksheets have been hidden. They may be unhidden by right clicking any of the visible worksheet name tabs and then"]
["clicking on 'unhide' to reveal the desired worksheet."]

{"sheet":"Do Minimum Forecast Assessment","index":1,"n_rows":53,"n_cols":88,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,14,3,18],[16,0,16,17],[36,20,36,34],[36,37,36,51],[18,5,18,7],[18,8,18,10],[18,11,18,13],[18,14,18,16],[16,19,16,34],[17,20,17,34],[18,20,18,22],[18,32,18,34],[17,2,17,17],[29,0,29,1],[30,0,30,1],[0,11,0,12],[57,3,57,4],[18,2,18,4],[18,23,18,25],[18,26,18,28],[18,29,18,31],[37,20,37,22],[37,23,37,25],[37,26,37,28],[37,29,37,31],[37,14,37,16],[16,54,16,69],[17,55,17,69],[16,71,16,86],[17,72,17,86],[37,55,37,57],[37,58,37,60],[37,61,37,63],[37,64,37,66],[37,67,37,69],[18,55,18,57],[18,58,18,60],[18,61,18,63],[18,64,18,66],[18,67,18,69],[18,72,18,74],[36,55,36,69],[18,78,18,80],[18,81,18,83],[18,84,18,86],[37,72,37,74],[37,75,37,77],[37,78,37,80],[37,81,37,83],[37,84,37,86],[36,72,36,86],[18,75,18,77],[26,0,26,1],[27,0,27,1],[28,0,28,1],[37,49,37,51],[16,36,16,51],[17,37,17,51],[18,37,18,39],[18,40,18,42],[18,43,18,45],[18,46,18,48],[18,49,18,51],[37,37,37,39],[37,40,37,42],[37,43,37,45],[37,46,37,48],[1,11,1,12],[2,11,2,12],[3,11,3,12],[37,32,37,34],[24,0,24,1],[25,0,25,1],[17,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1]]}
["Project Name","SNP Boost 3: SH2 Te Puke - Otamarakau",null,null,null,null,null,"Assessment Date",null,"2020-11-02",null,"Key ",null,null,"B - DSI Equivalents"]
["Local govt area","Western Bay Of Plenty District",null,null,null,null,null,null,null,null,null,"Input required "]
["Model Type ","Standard Model (designed for an input of coded crash data and provides a more accurate risk score) ",null,null,null,null,null,null,null,null,null,"Leave blank "]
["Corridor or Intersection","Corridor",null,null,null,null,null,null,null,null,null,"Leave value"]
["Speed Limit",100,"(km/h)"]
["Speed Environment",{"$f":"IF(B5<79,\"Urban\",\"Rural\")","v":"Rural"}]
[{"$f":"IF(B4=\"Intersection\",\"Major Road AADT\",\"Corridor AADT\")","v":"Corridor AADT"},4925,{"$f":"IF(B4=\"Intersection\",\"Average of the two major intersection approaches\",\"Two-way AADT in vehicles/day\")","v":"Two-way AADT in vehicles/day"}]
[{"$f":"IF(B4=\"Intersection\",\"Minor Road AADT\",\" \")","v":" "}]
[{"$f":"IF(B4=\"Intersection\",\"Product of Flow (PoF)\",\"\")","v":""},{"$f":"IF(A9=\"\",\"\",(B7*B8)^0.4)","v":""},"Only populated for intersections"]
[{"$f":"IF(B4=\"intersection\",\"\",\"Corridor Length (km)\")","v":"Corridor Length (km)"},20.010000000000002]
["Crash Analysis Period",5,"Number of years in crash analysis period"]
["Start Year",2015]
["End Year",2019]
["Forecast year",2025,"First year when intervention will be effective"]
["Monitoring period",5,"Years to monitor DSI starting from Forecast year"]
[]
["Crash History",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement code factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crash History x Movement code factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speed factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall scoring"]
[null,null,"Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speed Enviroment ","Speed factrors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes "]
[null,null,"Generic",null,null,"Intersections",null,null,"Pedestrian crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes"]
["Movement crash code ",null,"Generic ","Midblock","Intersection ","Signalised ","Roundabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Sum",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection "]
["All",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"SUM(C21:Q21)","v":1},null,"All",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,0.3,0.33,0.28999999999999998,0.22,0.26,0.22,0.33,0.38,0.31,null,"All",{"$f":"IF($B$5>79,C21*U40,C21*U21)","v":0},{"$f":"IF($B$5>79,D21*V40,D21*V21)","v":0},{"$f":"IF($B$5>79,E21*W40,E21*W21)","v":0},{"$f":"IF($B$5>79,F21*X40,F21*X21)","v":0},{"$f":"IF($B$5>79,G21*Y40,G21*Y21)","v":0},{"$f":"IF($B$5>79,H21*Z40,H21*Z21)","v":0},{"$f":"IF($B$5>79,I21*AA40,I21*AA21)","v":0.7},{"$f":"IF($B$5>79,J21*AB40,J21*AB21)","v":0},{"$f":"IF($B$5>79,K21*AC40,K21*AC21)","v":0},{"$f":"IF($B$5>79,L21*AD40,L21*AD21)","v":0},{"$f":"IF($B$5>79,M21*AE40,M21*AE21)","v":0},{"$f":"IF($B$5>79,N21*AF40,N21*AF21)","v":0},{"$f":"IF($B$5>79,O21*AG40,O21*AG21)","v":0},{"$f":"IF($B$5>79,P21*AH40,P21*AH21)","v":0},{"$f":"IF($B$5>79,Q21*AI40,Q21*AI21)","v":0},{"$f":"SUM(AL21:AZ21)","v":0.7},null,"<=30",0.95,0.95,0.95,0.9,1,0.95,0.75,0.7,0.75,0.8,0.8,0.75,0.95,0.95,0.95,null,"All",{"$f":"AL21*\nIF($B$5=$BC$21,BD$21,\nIF($B$5=$BC$22,BD$22,\nIF($B$5=$BC$23,BD$23,\nIF($B$5=$BC$24,BD$24,\nIF($B$5=$BC$25,BD$25,\nIF($B$5=$BC$26,BD$26,\nIF($B$5=$BC$27,BD$27,\n)))))))","v":0},{"$f":"AM21*\nIF($B$5=$BC$21,BE$21,\nIF($B$5=$BC$22,BE$22,\nIF($B$5=$BC$23,BE$23,\nIF($B$5=$BC$24,BE$24,\nIF($B$5=$BC$25,BE$25,\nIF($B$5=$BC$26,BE$26,\nIF($B$5=$BC$27,BE$27,\n)))))))","v":0},{"$f":"AN21*\nIF($B$5=$BC$21,BF$21,\nIF($B$5=$BC$22,BF$22,\nIF($B$5=$BC$23,BF$23,\nIF($B$5=$BC$24,BF$24,\nIF($B$5=$BC$25,BF$25,\nIF($B$5=$BC$26,BF$26,\nIF($B$5=$BC$27,BF$27,\n)))))))","v":0},{"$f":"AO21*\nIF($B$5=$BC$21,BG$21,\nIF($B$5=$BC$22,BG$22,\nIF($B$5=$BC$23,BG$23,\nIF($B$5=$BC$24,BG$24,\nIF($B$5=$BC$25,BG$25,\nIF($B$5=$BC$26,BG$26,\nIF($B$5=$BC$27,BG$27,\n)))))))","v":0},{"$f":"AP21*\nIF($B$5=$BC$21,BH$21,\nIF($B$5=$BC$22,BH$22,\nIF($B$5=$BC$23,BH$23,\nIF($B$5=$BC$24,BH$24,\nIF($B$5=$BC$25,BH$25,\nIF($B$5=$BC$26,BH$26,\nIF($B$5=$BC$27,BH$27,\n)))))))","v":0},{"$f":"AQ21*\nIF($B$5=$BC$21,BI$21,\nIF($B$5=$BC$22,BI$22,\nIF($B$5=$BC$23,BI$23,\nIF($B$5=$BC$24,BI$24,\nIF($B$5=$BC$25,BI$25,\nIF($B$5=$BC$26,BI$26,\nIF($B$5=$BC$27,BI$27,\n)))))))","v":0},{"$f":"AR21*\nIF($B$5=$BC$21,BJ$21,\nIF($B$5=$BC$22,BJ$22,\nIF($B$5=$BC$23,BJ$23,\nIF($B$5=$BC$24,BJ$24,\nIF($B$5=$BC$25,BJ$25,\nIF($B$5=$BC$26,BJ$26,\nIF($B$5=$BC$27,BJ$27,\n)))))))","v":0.7},{"$f":"AS21*\nIF($B$5=$BC$21,BK$21,\nIF($B$5=$BC$22,BK$22,\nIF($B$5=$BC$23,BK$23,\nIF($B$5=$BC$24,BK$24,\nIF($B$5=$BC$25,BK$25,\nIF($B$5=$BC$26,BK$26,\nIF($B$5=$BC$27,BK$27,\n)))))))","v":0},{"$f":"AT21*\nIF($B$5=$BC$21,BL$21,\nIF($B$5=$BC$22,BL$22,\nIF($B$5=$BC$23,BL$23,\nIF($B$5=$BC$24,BL$24,\nIF($B$5=$BC$25,BL$25,\nIF($B$5=$BC$26,BL$26,\nIF($B$5=$BC$27,BL$27,\n)))))))","v":0},{"$f":"AU21*\nIF($B$5=$BC$21,BM$21,\nIF($B$5=$BC$22,BM$22,\nIF($B$5=$BC$23,BM$23,\nIF($B$5=$BC$24,BM$24,\nIF($B$5=$BC$25,BM$25,\nIF($B$5=$BC$26,BM$26,\nIF($B$5=$BC$27,BM$27,\n)))))))","v":0},{"$f":"AV21*\nIF($B$5=$BC$21,BN$21,\nIF($B$5=$BC$22,BN$22,\nIF($B$5=$BC$23,BN$23,\nIF($B$5=$BC$24,BN$24,\nIF($B$5=$BC$25,BN$25,\nIF($B$5=$BC$26,BN$26,\nIF($B$5=$BC$27,BN$27,\n)))))))","v":0},{"$f":"AW21*\nIF($B$5=$BC$21,BO$21,\nIF($B$5=$BC$22,BO$22,\nIF($B$5=$BC$23,BO$23,\nIF($B$5=$BC$24,BO$24,\nIF($B$5=$BC$25,BO$25,\nIF($B$5=$BC$26,BO$26,\nIF($B$5=$BC$27,BO$27,\n)))))))","v":0},{"$f":"AX21*\nIF($B$5=$BC$21,BP$21,\nIF($B$5=$BC$22,BP$22,\nIF($B$5=$BC$23,BP$23,\nIF($B$5=$BC$24,BP$24,\nIF($B$5=$BC$25,BP$25,\nIF($B$5=$BC$26,BP$26,\nIF($B$5=$BC$27,BP$27,\n)))))))","v":0},{"$f":"AY21*\nIF($B$5=$BC$21,BQ$21,\nIF($B$5=$BC$22,BQ$22,\nIF($B$5=$BC$23,BQ$23,\nIF($B$5=$BC$24,BQ$24,\nIF($B$5=$BC$25,BQ$25,\nIF($B$5=$BC$26,BQ$26,\nIF($B$5=$BC$27,BQ$27,\n)))))))","v":0},{"$f":"AZ21*\nIF($B$5=$BC$21,BR$21,\nIF($B$5=$BC$22,BR$22,\nIF($B$5=$BC$23,BR$23,\nIF($B$5=$BC$24,BR$24,\nIF($B$5=$BC$25,BR$25,\nIF($B$5=$BC$26,BR$26,\nIF($B$5=$BC$27,BR$27,\n)))))))","v":0}]
["A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"A",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL22:AZ22)","v":0},null,40,0.95,0.95,0.95,0.9,1,0.95,0.8,0.75,0.75,0.8,0.8,0.75,0.95,0.95,0.95,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B",null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"B",0.33,0.35,0.14000000000000001,0.13,0.1,0.32,null,null,null,null,null,null,null,null,null,null,"B",6.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.88,null,50,0.95,0.95,0.95,0.9,1,0.95,1,1,1,1,0.95,1,0.95,0.95,0.95,null,"B",7.2240000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"C",0.23,0.23,0.23,0.13,0.27,0.22,null,null,null,null,null,null,null,null,null,null,"C",1.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.56,null,60,1.25,1.3,1.1000000000000001,1.5,1,1.2,1.6,1.7,1.5,1.25,1.35,1.1499999999999999,1.3,1.2,1.3,null,"C",1.6380000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"D",0.24,0.26,0.22,0.18,0.16,0.23,null,null,null,null,null,null,null,null,null,null,"D",1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.35,null,70,1.55,1.6,1.4,1.5,1,1.6,1.6,1.7,1.5,1.25,1.35,1.1499999999999999,1.3,1.3,1.3,null,"D",1.4175000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"E",0.12,0.12,0.13,0.13,0.1,0.13,null,null,null,null,null,null,null,null,null,null,"E",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,80,0.75,0.75,0.75,0.55000000000000004,1,0.75,1,0.95,1,1,1,0.95,0.8,0.8,0.75,null,"E",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["F",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"F",0.06,0.05,0.06,0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,"F",0.44999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.44999999999999996,null,100,1.05,1.05,1.1000000000000001,1.65,1,1.05,1,1,1,1,1,1,1.05,1.05,1.1000000000000001,null,"F",0.47249999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["G",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"G",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"G",0.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G",1.008,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"H",0.13,0.19,0.13,0.18,0.08,0.12,null,null,null,null,null,null,null,null,null,null,"H",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["J",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"J",0.1,0.19,0.1,0.16,0.06,0.1,null,null,null,null,null,null,null,null,null,null,"J",1.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J",1.3440000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"K",0.16,0.19,0.14000000000000001,0.13,0.02,0.15,null,null,null,null,null,null,null,null,null,null,"K",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"L",0.09,0.19,0.1,0.1,0,0.1,null,null,null,null,null,null,null,null,null,null,"L",0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0.33600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"M",0.12,0.14000000000000001,0.14000000000000001,0.13,0.1,0.11,null,null,null,null,null,null,null,null,null,null,"M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Q",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Q",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"Q",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL34:AZ34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Injury crashes ",null,{"$f":"SUM(C21:C34)","v":32},{"$f":"SUM(D21:D34)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(AL21:AL34)","v":12.799999999999999},{"$f":"SUM(AM21:AM34)","v":0},{"$f":"SUM(AN21:AN34)","v":0},{"$f":"SUM(AO21:AO34)","v":0},{"$f":"SUM(AP21:AP34)","v":0},{"$f":"SUM(AQ21:AQ34)","v":0},{"$f":"SUM(AR21:AR34)","v":0.7},{"$f":"SUM(AS21:AS34)","v":0},{"$f":"SUM(AT21:AT34)","v":0},{"$f":"SUM(AU21:AU34)","v":0},{"$f":"SUM(AV21:AV34)","v":0},{"$f":"SUM(AW21:AW34)","v":0},{"$f":"SUM(AX21:AX34)","v":0},{"$f":"SUM(AY21:AY34)","v":0},{"$f":"SUM(AZ21:AZ34)","v":0},{"$f":"SUM(AL35:AZ35)","v":13.499999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(BU21:BU34)","v":13.440000000000001},{"$f":"SUM(BV21:BV34)","v":0},{"$f":"SUM(BW21:BW34)","v":0},{"$f":"SUM(BX21:BX34)","v":0},{"$f":"SUM(BY21:BY34)","v":0},{"$f":"SUM(BZ21:BZ34)","v":0},{"$f":"SUM(CA21:CA34)","v":0.7},{"$f":"SUM(CB21:CB34)","v":0},{"$f":"SUM(CC21:CC34)","v":0},{"$f":"SUM(CD21:CD34)","v":0},{"$f":"SUM(CE21:CE34)","v":0},{"$f":"SUM(CF21:CF34)","v":0},{"$f":"SUM(CG21:CG34)","v":0},{"$f":"SUM(CH21:CH34)","v":0},{"$f":"SUM(CI21:CI34)","v":0},{"$f":"SUM(BU35:CI35)","v":14.14}]
[]
["DSI Equivalents",null,{"$f":"CJ35","v":14.14},{"$f":"\"(total over \" &B15& \" years)\"","v":"(total over 5 years)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural"]
["Collective Risk",null,{"$f":"IF(B4=\"Intersection\",C37/B11,(C37/(B11*B10)))","v":0.14132933533233383},{"$f":"IF(AND(B4=\"intersection\",C37>1.6),\"HIGH\",IF(AND(B4=\"intersection\",C37>1.1),\"MEDIUM HIGH\",IF(AND(B4=\"intersection\",C37>0.6),\"MEDIUM\",IF(AND(B4=\"intersection\",C37>0.3),\"LOW MEDIUM\",IF(AND(B4=\"Corridor\",B6=\"Urban\",C38>(0.74004*(B10^-0.338))),\"HIGH\",IF(AND(B4=\"Corridor\",B6=\"Urban\",C38>(0.44402*(B10^-0.338))),\"MEDIUM HIGH\",IF(AND(B4=\"Corridor\",B6=\"Urban\",C38>(0.22202*(B10^-0.338))),\"MEDIUM\",IF(AND(B4=\"Corridor\",B6=\"Urban\",C38>(0.074*(B10^-0.338))),\"LOW MEDIUM\",IF(AND(B4=\"Corridor\",B6=\"Rural\",C38>(0.42146*(B10^-0.196))),\"HIGH\",IF(AND(B4=\"Corridor\",B6=\"Rural\",C38>(0.19664*(B10^-0.109))),\"MEDIUM HIGH\",IF(AND(B4=\"Corridor\",B6=\"Rural\",(C38>0.07384)),\"MEDIUM\",IF(AND(B4=\"Corridor\",B6=\"Rural\",(C38>0.02332)),\"LOW MEDIUM\",\"LOW\"))))))))))))","v":"MEDIUM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes"]
["Personal Risk",null,{"$f":"IF(B4=\"Intersection\",((C38*100000000)/(B9*365*1.7)),((C38*100000000)/(B7*365)))","v":7.8620032171522887},{"$f":"IF(AND(B4=\"Intersection\",C39>=32),\"HIGH\",IF(AND(B4=\"intersection\",C39>=16),\"MEDIUM HIGH\",IF(AND(B4=\"intersection\",C39>=10),\"MEDIUM\",IF(AND(B4=\"intersection\",C39>=6),\"LOW MEDIUM\",IF(AND(B4=\"Corridor\",C39>=20,C37>=3),\"HIGH\",IF(AND(B4=\"Corridor\",C39>=12,C37>=2),\"MEDIUM HIGH\",IF(AND(B4=\"Corridor\",C39>=20,C37>=2),\"MEDIUM HIGH\",IF(AND(B4=\"Corridor\",C39>=20,C37>=1),\"MEDIUM\",IF(AND(B4=\"Corridor\",C39>=12,C37>=1),\"MEDIUM\",IF(AND(B4=\"Corridor\",C39>=5),\"MEDIUM\",IF(AND(B4=\"Corridor\",C39>=2),\"LOW MEDIUM\",\"LOW\")))))))))))","v":"MEDIUM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection "]
["Infrastructure Risk Rating",null,{"$f":"'Infrastructure Risk Rating'!B3","v":1.2322999978107627},{"$f":"'Infrastructure Risk Rating'!C3","v":"MEDIUM"},null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"All",0.32,0.32,0.34,0.27,0.11,0.35,0.7,0.72,0.64,0.47,0.54,0.33,0.52,0.52,0.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",0.32,0.32,0.34,0.27,0.11,0.35]
["Strategic Fit",null,null,{"$f":"IF(AND(B4=\"Intersection\",C37>=1.1),\"HIGH\",IF(AND(B4=\"Intersection\",C37>=0.6),\"MEDIUM\",IF(AND(B4=\"Intersection\",D39=\"High\"),\"HIGH\",IF(AND(B4=\"Intersection\",D39=\"Medium High\"),\"MEDIUM\",IF(AND(B4=\"Corridor\",D38=\"High\",R35>=3),\"HIGH\",IF(AND(B4=\"Corridor\",D38=\"Medium High\",R35>=3),\"HIGH\",IF(AND(B4=\"Corridor\",R35>=3,D39=\"HIGH\"),\"HIGH\",IF(AND(B4=\"Corridor\",R35>=3,C39>=12),\"HIGH\",IF(AND(B4=\"corridor\",R35>=3,D40=\"MEDIUM HIGH\"),\"HIGH\",IF(AND(B4=\"corridor\",R35>=3,D40=\"HIGH\"),\"HIGH\",IF(AND(B4=\"corridor\",D38=\"Medium\"),\"MEDIUM\",IF(AND(B4=\"Corridor\",D39=\"Medium\"),\"MEDIUM\",IF(AND(B4=\"Corridor\",D40=\"MEDIUM\"),\"MEDIUM\",IF(AND(B4=\"Corridor\",D40=\"MEDIUM HIGH\"),\"MEDIUM\",IF(AND(B4=\"Corridor\",D40=\"HIGH\"),\"MEDIUM\",\"LOW\")))))))))))))))","v":"MEDIUM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",0.86,0.87,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",0.26,0.26,0.2,0.27,0.25,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",0.27,0.27,0.28999999999999998,0.27,0.18,0.28999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",0.32,0.32,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",0.09,0.09,0.08,0.13,0,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G",0.32,0.32,0.28999999999999998,0.27,0.11,0.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",0.32,0.32,0.56000000000000005,0.3,0.11,0.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J",0.32,0.32,0.41,0.27,0.11,0.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",0.32,0.32,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0.32,0.32,0.4,0.27,0.11,0.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",0.32,0.32,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",0.32,0.32,0.34,0.27,0.11,0.35]

{"sheet":"Intervention ForecastAssessment","index":2,"n_rows":72,"n_cols":87,"rows_kept":72,"cut":false,"hidden":false,"merged":[[62,2,62,3],[63,2,63,3],[64,2,64,3],[66,1,66,3],[37,74,37,76],[37,48,37,50],[37,19,37,21],[37,22,37,24],[37,25,37,27],[37,28,37,30],[37,77,37,79],[37,80,37,82],[37,83,37,85],[36,1,36,5],[37,54,37,56],[37,57,37,59],[37,60,37,62],[37,63,37,65],[37,66,37,68],[37,71,37,73],[37,31,37,33],[37,36,37,38],[37,39,37,41],[37,42,37,44],[37,45,37,47],[36,7,36,12],[18,83,18,85],[36,19,36,33],[36,36,36,50],[36,54,36,68],[36,71,36,85],[18,63,18,65],[18,66,18,68],[18,71,18,73],[18,74,18,76],[18,77,18,79],[18,80,18,82],[18,42,18,44],[18,45,18,47],[18,48,18,50],[18,54,18,56],[18,57,18,59],[18,60,18,62],[18,22,18,24],[18,25,18,27],[18,28,18,30],[18,31,18,33],[18,36,18,38],[18,39,18,41],[16,70,16,85],[17,1,17,16],[17,19,17,33],[17,36,17,50],[17,54,17,68],[17,71,17,85],[16,53,16,68],[16,18,16,33],[16,35,16,50],[18,19,18,21],[18,1,18,3],[18,4,18,6],[18,7,18,9],[18,10,18,12],[18,13,18,15],[4,4,4,5],[16,0,16,16],[0,1,0,6],[0,11,0,12],[1,11,1,12],[2,11,2,12],[3,11,3,12],[0,14,3,18]]}
["Project Name",{"$f":"'Do Minimum Forecast Assessment'!B1","v":"SNP Boost 3: SH2 Te Puke - Otamarakau"},null,null,null,null,null,"Assessment Date",null,{"$f":"'Do Minimum Forecast Assessment'!J1","v":"2020-11-02"},null,"Key ",null,null,"B - DSI Equivalents"]
["Local govt area",{"$f":"'Do Minimum Forecast Assessment'!B2","v":"Western Bay Of Plenty District"},null,null,null,null,null,null,null,null,null,"Input required "]
["Model Type ",{"$f":"'Do Minimum Forecast Assessment'!B3","v":"Standard Model (designed for an input of coded crash data and provides a more accurate risk score) "},null,null,null,null,null,null,null,null,null,"Leave blank "]
["Corridor or Intersection",{"$f":"'Do Minimum Forecast Assessment'!B4","v":"Corridor"},null,null,null,null,null,null,null,null,null,"Leave value"]
["Speed Limit",{"$f":"'Do Minimum Forecast Assessment'!B5","v":100},"(km/h)"]
["Speed Environment",{"$f":"'Do Minimum Forecast Assessment'!B6","v":"Rural"}]
[{"$f":"IF(B4=\"Intersection\",\"Major Road AADT\",\"Corridor AADT\")","v":"Corridor AADT"},{"$f":"'Do Minimum Forecast Assessment'!B7","v":4925},{"$f":"IF(B4=\"Intersection\",\"Average of the two major intersection approaches\",\"Two-way AADT in vehicles/day\")","v":"Two-way AADT in vehicles/day"}]
[{"$f":"IF(B4=\"Intersection\",\"Minor Road AADT\",\" \")","v":" "}]
[{"$f":"IF(B4=\"Intersection\",\"Product of Flow (PoF)\",\"\")","v":""},{"$f":"IF(A9=\"\",\"\",(B7*B8)^0.4)","v":""},"Only populated for intersections"]
[{"$f":"IF(B4=\"intersection\",\"\",\"Corridor Length (km)\")","v":"Corridor Length (km)"},{"$f":"'Do Minimum Forecast Assessment'!B10","v":20.010000000000002}]
["Crash Analysis Period",{"$f":"'Do Minimum Forecast Assessment'!B11","v":5},"Number of years in crash analysis period"]
["Start Year",{"$f":"'Do Minimum Forecast Assessment'!B12","v":2015}]
["End Year",{"$f":"'Do Minimum Forecast Assessment'!B13","v":2019}]
["Forecast year",{"$f":"'Do Minimum Forecast Assessment'!B14","v":2025},"First year when intervention will be effective"]
["Monitoring period",{"$f":"'Do Minimum Forecast Assessment'!B15","v":5},"Years to monitor DSI starting from Forecast year"]
[]
["Crash History as if Intervention Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement code factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crash History x Movement code factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speed factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall scoring"]
[null,"Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speed Enviroment ","Speed factrors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Movement crash code ","Number of Injury Crashes "]
[null,"Generic",null,null,"Intersections",null,null,"Pedestrian crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes",null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes"]
["Movement crash code ","Generic ","Midblock","Intersection ","Signalised ","Roundabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Sum",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ",null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection "]
["All",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"SUM(B21:P21)","v":1},null,"All",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,0.3,0.33,0.28999999999999998,0.22,0.26,0.22,0.33,0.38,0.31,null,"All",{"$f":"IF($B$5>79,B21*T40,B21*T21)","v":0},{"$f":"IF($B$5>79,C21*U40,C21*U21)","v":0},0,0,0,0,0.7,0,0,0,0,0,0,0,0,{"$f":"SUM(AK21:AY21)","v":0.7},null,"<=30",0.95,0.95,0.95,0.9,1,0.95,0.75,0.7,0.75,0.8,0.8,0.75,0.95,0.95,0.95,null,"All",{"$f":"AK21*\nIF($B$5=$BB$21,BC$21,\nIF($B$5=$BB$22,BC$22,\nIF($B$5=$BB$23,BC$23,\nIF($B$5=$BB$24,BC$24,\nIF($B$5=$BB$25,BC$25,\nIF($B$5=$BB$26,BC$26,\nIF($B$5=$BB$27,BC$27,\n)))))))","v":0},0,0,0,0,0,0.7,0,0,0,0,0,0,0,0]
["A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B22:P22)","v":0},null,"A",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"A",{"$f":"IF($B$5>79,B22*T41,B22*T22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK22:AY22)","v":0},null,40,0.95,0.95,0.95,0.9,1,0.95,0.8,0.75,0.75,0.8,0.8,0.75,0.95,0.95,0.95,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"B",0.33,0.35,0.14000000000000001,0.13,0.1,0.32,null,null,null,null,null,null,null,null,null,null,"B",5.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.16,null,50,0.95,0.95,0.95,0.9,1,0.95,1,1,1,1,0.95,1,0.95,0.95,0.95,null,"B",5.4180000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"C",0.23,0.23,0.23,0.13,0.27,0.22,null,null,null,null,null,null,null,null,null,null,"C",1.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.56,null,60,1.25,1.3,1.1000000000000001,1.5,1,1.2,1.6,1.7,1.5,1.25,1.35,1.1499999999999999,1.3,1.2,1.3,null,"C",1.6380000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"D",0.24,0.26,0.22,0.18,0.16,0.23,null,null,null,null,null,null,null,null,null,null,"D",1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.35,null,70,1.55,1.6,1.4,1.5,1,1.6,1.6,1.7,1.5,1.25,1.35,1.1499999999999999,1.3,1.3,1.3,null,"D",1.4175000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"E",0.12,0.12,0.13,0.13,0.1,0.13,null,null,null,null,null,null,null,null,null,null,"E",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,80,0.75,0.75,0.75,0.55000000000000004,1,0.75,1,0.95,1,1,1,0.95,0.8,0.8,0.75,null,"E",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["F",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"F",0.06,0.05,0.06,0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,"F",0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18,null,100,1.05,1.05,1.1000000000000001,1.65,1,1.05,1,1,1,1,1,1,1.05,1.05,1.1000000000000001,null,"F",0.189,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["G",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"G",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF($B$5>79,B28*T53,B28*T28)","v":0.96},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G",1.008,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"H",0.13,0.19,0.13,0.18,0.08,0.12,null,null,null,null,null,null,null,null,null,null,"H",{"$f":"IF($B$5>79,B29*T55,B29*T29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["J",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"J",0.1,0.19,0.1,0.16,0.06,0.1,null,null,null,null,null,null,null,null,null,null,"J",0.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J",0.67200000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"K",0.16,0.19,0.14000000000000001,0.13,0.02,0.15,null,null,null,null,null,null,null,null,null,null,"K",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"L",0.09,0.19,0.1,0.1,0,0.1,null,null,null,null,null,null,null,null,null,null,"L",0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0.33600000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"M",0.12,0.14000000000000001,0.14000000000000001,0.13,0.1,0.11,null,null,null,null,null,null,null,null,null,null,"M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Q",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Q",0.16,0.19,0.14000000000000001,0.13,0.1,0.15,null,null,null,null,null,null,null,null,null,null,"Q",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK34:AY34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Injury crashes ",{"$f":"SUM(B21:B34)","v":25},{"$f":"SUM(C21:C34)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(AK21:AK34)","v":10.170000000000002},{"$f":"SUM(AL21:AL34)","v":0},0,0,0,0,0.7,0,0,0,0,0,0,0,0,{"$f":"SUM(AK35:AY35)","v":10.870000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(BT21:BT34)","v":10.678500000000001},{"$f":"SUM(BU21:BU34)","v":0},0,0,0,0,0.7,0,0,0,0,0,0,0,0,{"$f":"SUM(BT35:CH35)","v":11.378500000000001}]
[]
[null,"Do Minimum",null,null,null,null,null,"Intervention",null,null,null,null,null,null,null,null,null,null,null,"Rural"]
["DSI Equivalents",{"$f":"'Do Minimum Forecast Assessment'!C37","v":14.14},{"$f":"'Do Minimum Forecast Assessment'!D37","v":"(total over 5 years)"},null,null,null,null,{"$f":"CI35","v":11.378500000000001},{"$f":"\"(total over \" &B15& \" years)\"","v":"(total over 5 years)"},null,null,null,null,null,null,null,null,null,null,"Generic",null,null,"Intersections",null,null,"Pedestrain crashes ",null,null,"Cyclist Crashes",null,null,"Motorcyclist Crashes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generic ","Midblock","Intersection ","Signalised ","Rounabout ","Priority ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection ","Generic ","Midblock","Intersection "]
[null,"Do min DSI",null,{"$f":"\"Cumulative over \"&$B15&\" years to\"","v":"Cumulative over 5 years to"},{"$f":"$B14+$B15-1","v":2029},{"$f":"VLOOKUP($B$14+$B$15-1,'Error Margins'!$B$30:$AF$51,31,FALSE)","v":15.300242280411874},null,"DSI with intervention",null,null,{"$f":"\"Cumulative over \"&$B15&\" years to\"","v":"Cumulative over 5 years to"},{"$f":"$B14+$B15-1","v":2029},{"$f":"F40*(H38/B38)","v":12.312150409311634},null,null,null,null,null,"All",0.32,0.32,0.34,0.27,0.11,0.35,0.7,0.72,0.64,0.47,0.54,0.33,0.52,0.52,0.49]
[null,"Standard deviation (Poisson)",null,null,null,{"$f":"SQRT(F40)","v":3.9115524130978834},null,"Standard deviation (Poisson)",null,null,null,null,{"$f":"SQRT(M40)","v":3.508867396940448},null,null,null,null,null,"A",0.32,0.32,0.34,0.27,0.11,0.35]
[null,"Do min DSI -1 std error/deviation",null,null,null,{"$f":"MAX(0,F40-F41)","v":11.388689867313991},null,"Intervention DSI -1 std error/deviation",null,null,null,null,{"$f":"MAX(0,M40-M41)","v":8.8032830123711854},null,null,null,null,null,"B",0.86,0.87,0.34,0.27,0.11,0.35]
[null,"Do min DSI +1 std error/deviation",null,null,null,{"$f":"F40+F41","v":19.211794693509759},null,"Intervention DSI +1 std error/deviation",null,null,null,null,{"$f":"M40+M41","v":15.821017806252083},null,null,null,null,null,"C",0.26,0.26,0.2,0.27,0.25,0.19]
[null,"Implied forecast range",null,null,null,{"$f":"ROUND(F42,1)&\" - \"&ROUND(F43,1)","v":"11.4 - 19.2"},null,"Implied forecast range",null,null,null,null,{"$f":"ROUND(M42,1)&\" - \"&ROUND(M43,1)","v":"8.8 - 15.8"},null,null,null,null,null,"D",0.27,0.27,0.28999999999999998,0.27,0.18,0.28999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",0.32,0.32,0.34,0.27,0.11,0.35]
[null,"Confidence Rating",null,null,null,{"$f":"IF(F41/F40<0.2,\"High\",IF(F41/F40<0.35,\"Medium\",\"Low\"))","v":"Medium"},null,"Confidence Rating",null,null,null,null,{"$f":"IF(M41/M40<0.2,\"High\",IF(M41/M40<0.35,\"Medium\",\"Low\"))","v":"Medium"},null,null,null,null,null,"F",0.09,0.09,0.08,0.13,0,0.08]
[]
[null,"Note"]
[null,"Error margins are for one standard deviation of a Poisson"]
[null,"distribution for DSI. The effects of uncertainty in the underlying"]
[null,"forecasts for P, V/P and T/V should be assessed by testing alternative"]
[null,"scenarios.  See the paper An Approach for Forecasting the Number of"]
[null,"Do Minimum' Deaths and Serious Injuries, by Infometrics for more",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G",0.32,0.32,0.28999999999999998,0.27,0.11,0.31]
[null,"detail."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",0.32,0.32,0.56000000000000005,0.3,0.11,0.59]
[null,"Graph below is from Error Margins worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J",0.32,0.32,0.41,0.27,0.11,0.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",0.32,0.32,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0.32,0.32,0.4,0.27,0.11,0.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",0.32,0.32,0.34,0.27,0.11,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",0.32,0.32,0.34,0.27,0.11,0.35]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"P","population of relevant local government area"]
[null,"V/P","vehicles per capita"]
[null,"T/V","travel per vehicle"]
[null,"DSI/T","number of DSI per unit travel"]

{"sheet":"Urban DSi Indices","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Rural DSi indices","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Example of DSI Calc","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Infrastructure Risk Rating","index":6,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,2],[42,0,42,2]]}
["Corridor Assessment"]
[]
["Infrastructure Risk Rating",{"$f":"LOG10(B5*B7*B9*B11*B13*B15*B17*B19)","v":1.2322999978107627},{"$f":"IF(B3<0.8,\"LOW\",IF(B3<1.2,\"LOW MEDIUM\",IF(B3<1.6,\"MEDIUM\",IF(B3<2,\"MEDIUM HIGH\",\"HIGH\"))))","v":"MEDIUM"}]
["Road Stereotype"]
["Two Lane Undivided",{"$f":"LOOKUP(A5,'IRR Lookup Data'!$A$3:$A$8,'IRR Lookup Data'!$B$3:$B$8)","v":3.7}]
["Alignment"]
["Straight",{"$f":"LOOKUP(A7,'IRR Lookup Data'!$A$12:$A$15,'IRR Lookup Data'!$B$12:$B$15)","v":1}]
["Carriageway"]
["Shoulder 1.0+ to 2.0",{"$f":"LOOKUP(A9,'IRR Lookup Data'!$A$19:$A$22,'IRR Lookup Data'!$B$19:$B$22)","v":1}]
["Roadside Hazard"]
["Moderate-High",{"$f":"LOOKUP(A11,'IRR Lookup Data'!$A$26:$A$31,'IRR Lookup Data'!$B$26:$B$31)","v":1.855}]
["Land Use"]
["Rural Residential",{"$f":"LOOKUP(A13,'IRR Lookup Data'!$A$35:$A$42,'IRR Lookup Data'!$B$35:$B$42)","v":1.5}]
["Intersection Density"]
["1 - <2 / km",{"$f":"LOOKUP(A15,'IRR Lookup Data'!$A$46:$A$51,'IRR Lookup Data'!$B$46:$B$51)","v":1.1499999999999999},null,null,null,null," "]
["Access Density"]
["2 - <5 / km",{"$f":"LOOKUP(A17,'IRR Lookup Data'!$A$55:$A$60,'IRR Lookup Data'!$B$55:$B$60)","v":1.03}]
["Traffic Volume"]
["1,000 - <6,000 vpd",{"$f":"LOOKUP(A19,'IRR Lookup Data'!$A$64:$A$67,'IRR Lookup Data'!$B$64:$B$67)","v":1.4}]

{"sheet":"Sheet3","index":7,"n_rows":17,"n_cols":1,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["Model types "]
["Standard Model (designed for an input of coded crash data and provides a more accurate risk score) "]
["Simple Model (reduces the complexity of the input data but provides a less accurate indicatiuon of risk score) "]
[]
["Corridor"]
["intersection"]
[]
[]
[]
[]
[]
[5]
[6]
[7]
[8]
[9]
[10]

{"sheet":"Speeds 2","index":8,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Speeds"]
["<=30"]
[40]
[50]
[60]
[70]
[80]
[100]

{"sheet":"IRR Lookup Data","index":9,"n_rows":67,"n_cols":3,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Road Stereotype","Risk Score"]
["Please select…"]
["Divided Non-Traversable",1]
["Divided Traversable",3]
["Multi-lane Undivided",3.4]
["One Way",1]
["Two Lane Undivided",3.7]
["Unsealed",10]
[]
["Alignment","Risk Score"]
["Please select…"]
["Curved",1.8]
["Straight",1]
["Tortuous",6]
["Winding",4,"Adjusted from 3 to represent Winding / Tortuous combination weighted 2/3 to Winding"]
[]
["Carriageway","Risk Score"]
["Please select…"]
["Shoulder 0 to <0.5",1.79]
["Shoulder 0.5 to 1.0",1.45]
["Shoulder 1.0+ to 2.0",1]
["Shoulder 2.0+",0.78]
[]
["Roadside Hazard","Risk Score"]
["Please select…"]
["High",2.2799999999999998]
["Low",0.4]
["Minor",0.67]
["Moderate",1.43]
["Moderate-High",{"$f":"(B26+B29)/2","v":1.855}]
["Severe",2.8]
[]
["Land Use","Risk Score"]
["Please select…"]
["Commercial Other / Industrial",4]
["Commercial Strip",5]
["Controlled Access",2]
["No Access",1]
["Remote Rural",1]
["Rural Residential",1.5]
["Rural Town",2.5]
["Urban Residential",3]
[]
["Intersection Density","Risk Score"]
["Please select…"]
["<1 / km",1]
["1 - <2 / km",1.1499999999999999]
["10+ / km",5]
["2 - <3 / km",1.25]
["3 - <5 / km",1.5]
["5 - <10 / km",2.6]
[]
["Access Density","Risk Score"]
["Please select…"]
["<1 / km",1]
["1 - <2 / km",1.01]
["10 - <20 / km",1.1000000000000001]
["2 - <5 / km",1.03]
["20+ / km",1.3]
["5 - <10 / km",1.06]
[]
["Traffic Volume","Risk Score"]
["Please select…"]
["< 1,000 vpd",1]
["1,000 - <6,000 vpd",1.4]
["12,000+ vpd",3]
["6,000 - <12,000 vpd",2.2000000000000002]

{"sheet":"Error Margins","index":10,"n_rows":69,"n_cols":40,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,34],[2,4,2,6],[7,2,7,8],[7,11,7,14],[7,19,7,23],[7,25,7,29],[7,31,7,33],[8,2,8,4],[8,6,8,8],[8,11,8,13],[8,16,8,17],[8,19,8,23]]}
["Do Minimum Projections for Deaths and Serious Injuries"]
[]
[null,null,"Select local authority",null,{"$f":"'Do Minimum Forecast Assessment'!B2","v":"Western Bay Of Plenty District"},null,null,"Cells shaded yellow are for alternative assumptions and sensitivity analysis. They will over-ride default values."]
[null,null,"  Implied region",null,{"$f":"HLOOKUP(E3,LA!B3:BS4,2,FALSE)","v":"BP"},null,null,"Results are given in cells shaded light blue."]
[null,null,"  Region name",null,{"$f":"VLOOKUP(E4,Region!R3:S17,2,FALSE)","v":"Bay of Plenty"}]
[null,null,"End year for Figure 5 ",null,{"$f":"'Do Minimum Forecast Assessment'!B14+'Do Minimum Forecast Assessment'!B15-1","v":2029}]
[null,null," (see below)"]
[null,null,"New Zealand",null,null,null,null,null,null,null,null,{"$f":"E3","v":"Western Bay Of Plenty District"},null,null,null,null,{"$f":"E3","v":"Western Bay Of Plenty District"},null,null,{"$f":"E5","v":"Bay of Plenty"},null,null,null,null,null,{"$f":"E3","v":"Western Bay Of Plenty District"},null,null,null,null,null,"Area within LA"]
[null,null,"V/P",null,null,null,"T/V",null,null,null,null,"P",null,null,null,null,"T",null,null,"DSI/T ",null,null,null,null,null,"DSI","DSI-1se","DSI+1se","DSI-1sd","DSI+1sd",null,"DSI","DSI-1sd","DSI+1sd"]
[null,null,"level","endog change","exog change","selected change","level","endog change","exog change","selected change",null,"level","endog change","exog change","selected change",null,"level","change",null,"value","endog change","exog change","selected change","error"]
[1,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS5,A11+2,FALSE)","v":52}]
[{"$f":"A11+1","v":2},{"$f":"B11+1","v":2001},{"$f":"NZ!C4","v":0.66063960829789981},null,null,null,{"$f":"NZ!B4","v":13266.491568926967},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT6,A12+1,FALSE)","v":39000},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P4,A12,FALSE)","v":86.876515341838598},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS6,A12+2,FALSE)","v":49}]
[{"$f":"A12+1","v":3},{"$f":"B12+1","v":2002},{"$f":"NZ!C5","v":0.67060934532100802},null,null,null,{"$f":"NZ!B5","v":13256.971995931872},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT7,A13+1,FALSE)","v":39700},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P5,A13,FALSE)","v":94.277539361517057},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS7,A13+2,FALSE)","v":47}]
[4,2003,{"$f":"NZ!C6","v":0.68518325387365908},null,null,null,{"$f":"NZ!B6","v":13106.600156557475},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT8,A14+1,FALSE)","v":40600},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P6,A14,FALSE)","v":99.506038282530625},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS8,A14+2,FALSE)","v":63}]
[5,2004,{"$f":"NZ!C7","v":0.70138568807339452},null,null,null,{"$f":"NZ!B7","v":12949.357285569082},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT9,A15+1,FALSE)","v":41400},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P7,A15,FALSE)","v":82.541744005701375},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS9,A15+2,FALSE)","v":45}]
[6,2005,{"$f":"NZ!C8","v":0.71774813130457926},null,null,null,{"$f":"NZ!B8","v":12607.21145806055},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT10,A16+1,FALSE)","v":42300},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P8,A16,FALSE)","v":74.794329951924084},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS10,A16+2,FALSE)","v":31}]
[7,2006,{"$f":"NZ!C9","v":0.72399727572527828},null,null,null,{"$f":"NZ!B9","v":12314.916950171291},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT11,A17+1,FALSE)","v":43000},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P9,A17,FALSE)","v":91.033601570249459},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS11,A17+2,FALSE)","v":50}]
[8,2007,{"$f":"NZ!C10","v":0.73124556086935932},null,null,null,{"$f":"NZ!B10","v":12254.349184672194},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT12,A18+1,FALSE)","v":43600},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P10,A18,FALSE)","v":99.745049530313111},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS12,A18+2,FALSE)","v":59}]
[9,2008,{"$f":"NZ!C11","v":0.72975961312737692},null,null,null,{"$f":"NZ!B11","v":11981.017243287235},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT13,A19+1,FALSE)","v":44100},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P11,A19,FALSE)","v":83.767914156425391},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS13,A19+2,FALSE)","v":61},null,null,null,null,null,{"$f":"VLOOKUP(RAND(),AM$19:AN$69,2)","v":12},null,null,null,null,null,{"$f":"EXP(-AF$29)*(AF$29^AN19)/FACT(AN19)","v":7.2289633992330663E-7},{"$f":"AL19","v":7.2289633992330663E-7},0]
[10,2009,{"$f":"NZ!C12","v":0.7204567005996374},null,null,null,{"$f":"NZ!B12","v":12041.209665217881},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT14,A20+1,FALSE)","v":44600},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P12,A20,FALSE)","v":82.015997224318795},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS14,A20+2,FALSE)","v":60},null,null,null,null,null,{"$f":"VLOOKUP(RAND(),AM$19:AN$69,2)","v":16},null,null,null,null,null,1.0221754246515556E-5,{"$f":"AM19+AL20","v":1.0944650586438864E-5},{"$f":"AN19+1","v":1}]
[11,2010,{"$f":"NZ!C13","v":0.71766589284482962},null,null,null,{"$f":"NZ!B13","v":11944.660363079207},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT15,A21+1,FALSE)","v":45200},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P13,A21,FALSE)","v":86.207956223472365},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS15,A21+2,FALSE)","v":54},null,null,null,null,null,11,null,null,null,null,null,7.226780252286498E-5,8.3212453109303837E-5,2]
[12,2011,{"$f":"NZ!C14","v":0.71111199817518245},null,null,null,{"$f":"NZ!B14","v":11817.286318429904},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT16,A22+1,FALSE)","v":45600},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P14,A22,FALSE)","v":79.724620332111954},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS16,A22+2,FALSE)","v":52},null,null,null,null,null,13,null,null,null,null,null,3.4062224255777032E-4,4.2383469566707418E-4,3]
[13,2012,{"$f":"NZ!C15","v":0.71816519588938543},null,null,null,{"$f":"NZ!B15","v":11661.479142975553},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT17,A23+1,FALSE)","v":45500},null,null,null,null,null,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P15,A23,FALSE)","v":76.587743812766519},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS17,A23+2,FALSE)","v":60},null,null,null,null,null,13,null,null,null,null,null,1.2040996274417181E-3,1.6279343231087923E-3,4]
[14,2013,{"$f":"NZ!C16","v":0.73016298597510187},null,null,null,{"$f":"NZ!B16","v":11551.975496514984},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT18,A24+1,FALSE)","v":45500},null,null,null,null,{"$f":"G24*C24*L24/10^9","v":0.38378453397131984},null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P16,A24,FALSE)","v":69.489809017083061},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS18,A24+2,FALSE)","v":45},null,null,null,null,null,16,null,null,null,null,null,3.4051937464051794E-3,5.0331280695139714E-3,5]
[15,2014,{"$f":"NZ!C17","v":0.74486906002616582},null,null,null,{"$f":"NZ!B17","v":11430.22814795233},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT19,A25+1,FALSE)","v":46700},null,null,null,null,0.39760488794420912,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P17,A25,FALSE)","v":62.12863002213394},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS19,A25+2,FALSE)","v":51},null,null,null,null,null,13,null,null,null,null,null,8.024906595694872E-3,1.3058034665208842E-2,6]
[16,2015,{"$f":"NZ!C18","v":0.75780816850534194},null,null,null,{"$f":"NZ!B18","v":11443.980836768687},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT20,A26+1,FALSE)","v":47900},null,null,null,null,0.41540518938361948,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P18,A26,FALSE)","v":57.826722272970422},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS20,A26+2,FALSE)","v":46},null,null,null,null,null,13,null,null,null,null,null,1.6210311323303642E-2,2.9268345988512485E-2,7]
[17,2016,{"$f":"NZ!C19","v":0.77385110372453758},null,null,null,{"$f":"NZ!B19","v":11512.299737763633},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT21,A27+1,FALSE)","v":49400},null,null,null,null,0.44009500940871887,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P19,A27,FALSE)","v":67.594608912655161},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS21,A27+2,FALSE)","v":45},null,null,null,null,null,12,null,null,null,null,null,2.8651725263939193E-2,5.7920071252451674E-2,8]
[18,2017,{"$f":"NZ!C20","v":0.79070026492000245},null,null,null,{"$f":"NZ!B20","v":11437.870719670927},null,null,null,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT22,A28+1,FALSE)","v":51500},null,null,null,null,0.4657622615204739,null,null,{"$f":"HLOOKUP(E$4,Region!B$3:P20,A28,FALSE)","v":68.761551164328097},null,null,null,null,null,{"$f":"HLOOKUP(Z$8,LA!B$3:BS22,A28+2,FALSE)","v":53},{"$f":"Z28","v":53},{"$f":"Z28","v":53},{"$f":"Z28","v":53},{"$f":"Z28","v":53},null,15,{"$f":"AF28","v":15},{"$f":"AF28","v":15},null,null,null,4.5015043914677796E-2,0.10293511516712947,9]
[19,2018,{"$f":"NZ!C21","v":0.80983763685189014},{"$f":"C29/C28","v":1.0242030675604035},null,{"$f":"IF(ISNUMBER(E29)=TRUE,E29,D29)","v":1.0242030675604035},{"$f":"NZ!B21","v":11446.241402715625},{"$f":"G29/G28","v":1.0007318392775939},null,{"$f":"IF(ISNUMBER(I29)=TRUE,I29,H29)","v":1.0007318392775939},null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT40,A29+18,FALSE)","v":53403.424723446369},{"$f":"L29/L28","v":1.0369597033678906},null,{"$f":"IF(ISNUMBER(N29)=TRUE,N29,M29)","v":1.0369597033678906},null,{"$f":"Q28*R29","v":0.49502823032766041},{"$f":"F29*J29*O29","v":1.0628345643797936},null,{"$f":"HLOOKUP(E$4,Region!B$3:P21,A29,FALSE)","v":61.654591000000003},{"$f":"T29/T28","v":0.89664339963268569},null,{"$f":"IF(ISNUMBER(V29)=TRUE,V29,U29)","v":0.89664339963268569},{"$f":"HLOOKUP(E$4,Region!B$3:P46,A29+25,FALSE)","v":0.10553810912697849},null,{"$f":"W29*R29*AVERAGE(Z24:Z28)","v":45.743212658525891},{"$f":"Z29*(1-X29)","v":40.915560489151801},{"$f":"Z29*(1+X29)","v":50.570864827899982},{"$f":"$Z29-STDEV($Z$11:$Z$28)","v":37.930662005095336},{"$f":"$Z29+STDEV($Z$11:$Z$28)","v":53.555763311956447},null,{"$f":"'Do Minimum Forecast Assessment'!C37","v":14.14},{"$f":"MAX(0,$AF29-SQRT($AF29))","v":10.379680864607367},{"$f":"$AF29+SQRT($AF29)","v":17.900319135392635},null,null,null,6.3651272095354414E-2,0.16658638726248387,10]
[20,2019,{"$f":"NZ!C22","v":0.79149955845840014},0.97735585806461622,null,{"$f":"IF(ISNUMBER(E30)=TRUE,E30,D30)","v":0.97735585806461622},{"$f":"NZ!B22","v":11314.350251297121},0.98847733969797169,null,{"$f":"IF(ISNUMBER(I30)=TRUE,I30,H30)","v":0.98847733969797169},null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT41,A30+18,FALSE)","v":53919.496296286583},1.0096636419014835,null,{"$f":"IF(ISNUMBER(N30)=TRUE,N30,M30)","v":1.0096636419014835},null,{"$f":"Q29*R30","v":0.48286543924210701},{"$f":"F30*J30*O30","v":0.97543010612242698},null,{"$f":"HLOOKUP(E$4,Region!B$3:P22,A30,FALSE)","v":63.408428000000001},{"$f":"T30/T29","v":1.0284461703752117},null,{"$f":"IF(ISNUMBER(V30)=TRUE,V30,U30)","v":1.0284461703752117},{"$f":"HLOOKUP(E$4,Region!B$3:P47,A30+25,FALSE)","v":0.12889023761206181},null,{"$f":"W30*R30*Z29","v":45.88855518051426},39.973968399623573,51.803141961404947,{"$f":"$Z30-STDEV($Z$11:$Z$28)","v":38.076004527083704},{"$f":"$Z30+STDEV($Z$11:$Z$28)","v":53.701105833944816},null,{"$f":"W30*R30*AF29","v":14.184927829539593},10.418639493586065,17.951216165493122,null,null,null,8.1820817038937399E-2,0.24840720430142127,11]
[21,2020,{"$f":"NZ!C23","v":0.79920856321299993},1.0097397461214186,null,1.0097397461214186,{"$f":"NZ!B23","v":11208.345200948219},0.99063092020359289,null,0.99063092020359289,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT42,A31+18,FALSE)","v":54424.608754277229},1.009367900160177,null,1.009367900160177,null,0.48752505767758392,{"$f":"F31*J31*O31","v":1.0096499315477838},null,{"$f":"HLOOKUP(E$4,Region!B$3:P23,A31,FALSE)","v":65.110484},{"$f":"T31/T30","v":1.0268427408419587},null,1.0268427408419587,{"$f":"HLOOKUP(E$4,Region!B$3:P48,A31+25,FALSE)","v":0.13629119071546586},null,{"$f":"W31*R31*Z30","v":47.5750377316729},41.090979190889989,54.059096272455811,39.762487078242344,55.387588385103456,null,{"$f":"W31*R31*AF30","v":14.706248084227443},10.871375454761447,18.541120713693438,null,null,null,9.6412196077547904E-2,0.34481940037896919,12]
[22,2021,{"$f":"NZ!C24","v":0.80679559750940011},1.0094931844397395,null,1.0094931844397395,{"$f":"NZ!B24","v":11117.193251167377},0.99186749264528984,null,0.99186749264528984,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT43,A32+18,FALSE)","v":54918.522366523743},1.009075189028487,null,1.009075189028487,null,0.49258084389619294,1.0103703104876152,null,{"$f":"HLOOKUP(E$4,Region!B$3:P24,A32,FALSE)","v":65.301777000000001},1.0029379753957903,null,1.0029379753957903,{"$f":"HLOOKUP(E$4,Region!B$3:P49,A32+25,FALSE)","v":0.14025556128876418},null,48.209629437508497,41.447960801227417,54.971298073789576,40.397078784077941,56.022180090939052,null,14.902411103810261,11.042046988365934,18.762775219254589,null,null,null,0.10486680404127136,0.44968620442024054,13]
[23,2022,{"$f":"NZ!C25","v":0.81436351793880024},1.0093802202847444,null,1.0093802202847444,{"$f":"NZ!B25","v":11034.98901253538},0.99260566612680179,null,0.99260566612680179,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT44,A33+18,FALSE)","v":55400.997402667999},1.0087852880112878,null,1.0087852880112878,null,0.49786064613717135,1.010718651174529,null,{"$f":"HLOOKUP(E$4,Region!B$3:P25,A33,FALSE)","v":65.138758999999993},0.99750362076670585,null,0.99750362076670585,{"$f":"HLOOKUP(E$4,Region!B$3:P50,A33+25,FALSE)","v":0.14285069084330587},null,48.604732136429824,41.661512572486998,55.54795170037265,40.792181482999268,56.41728278986038,null,15.024544024478795,11.148393353454924,18.900694695502665,null,null,null,0.10591547208168406,0.5556016765019246,14]
[24,2023,{"$f":"NZ!C26","v":0.82192374589520001},1.0092836034398189,null,1.0092836034398189,{"$f":"NZ!B26","v":10957.993564950528},0.99302260768022632,null,0.99302260768022632,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT45,A34+18,FALSE)","v":55871.794131934643},1.0084979829125598,null,1.0084979829125598,null,0.50321686315667702,1.0107584663721942,null,{"$f":"HLOOKUP(E$4,Region!B$3:P26,A34,FALSE)","v":64.873889000000005},0.99593375735021317,null,0.99593375735021317,{"$f":"HLOOKUP(E$4,Region!B$3:P51,A34+25,FALSE)","v":0.14463757253051182},null,48.927879589248214,41.851069856394176,56.004689322102251,41.115328935817658,56.740430242678769,null,15.124434362679612,11.23541978792168,19.013448937437541,null,null,null,9.9842985015667504E-2,0.65544466151759206,15]
[25,2024,{"$f":"NZ!C27","v":0.82948003265500003},1.0091934158096016,null,1.0091934158096016,{"$f":"NZ!B27","v":10883.858544685081},0.99323461728408291,null,0.99323461728408291,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT46,A35+18,FALSE)","v":56330.672823488712},1.0082130652627779,null,1.0082130652627779,null,0.50855012261411925,1.010598332146476,null,{"$f":"HLOOKUP(E$4,Region!B$3:P27,A35,FALSE)","v":64.514375999999999},0.99445827889245231,null,0.99445827889245231,{"$f":"HLOOKUP(E$4,Region!B$3:P52,A35+25,FALSE)","v":0.14591875598650664},null,49.172415164091632,41.997237514495346,56.347592813687925,41.359864510661076,56.984965817522188,null,15.200024441017527,11.30130356860084,19.098745313434215,null,null,null,8.8236238007596182E-2,0.74368089952518823,16]
[26,2025,{"$f":"NZ!C28","v":0.83703381399880028},1.0091066463886083,null,1.0091066463886083,{"$f":"NZ!B28","v":10811.121680243721},0.99331699652814032,null,0.99331699652814032,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT47,A36+18,FALSE)","v":56777.393747091293},1.007930331757307,null,1.007930331757307,null,0.51379421650755397,1.0103118525790109,null,{"$f":"HLOOKUP(E$4,Region!B$3:P28,A36,FALSE)","v":64.095631999999995},0.99350929163447221,null,0.99350929163447221,{"$f":"HLOOKUP(E$4,Region!B$3:P53,A36+25,FALSE)","v":0.1468623874405123},null,49.357018883638133,42.108329253440587,56.60570851383568,41.544468230207578,57.169569537068689,null,15.257088570156716,11.351056239241274,19.163120901072158,null,null,null,7.3391788554553528E-2,0.81707268807974176,17]
[27,2026,{"$f":"NZ!C29","v":0.84458624777519997},1.009022853856189,null,1.009022853856189,{"$f":"NZ!B29","v":10738.872394116757},0.99331713320191439,null,0.99331713320191439,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT48,A37+18,FALSE)","v":57211.717171788216},1.007649583681695,null,1.007649583681695,null,0.5189047790296859,1.0099467108774993,null,{"$f":"HLOOKUP(E$4,Region!B$3:P29,A37,FALSE)","v":63.611440999999999},0.99244580348314537,null,0.99244580348314537,{"$f":"HLOOKUP(E$4,Region!B$3:P54,A37+25,FALSE)","v":0.1475671183296178},null,49.471397602903473,42.171046018904249,56.771749186902703,41.658846949472917,57.283948256334028,null,15.292444965049334,11.381889382392398,19.203000547706271,null,null,null,5.7653327231188163E-2,0.87472601531092997,18]
[28,2027,{"$f":"NZ!C30","v":0.85213846021300022},1.0089419078959601,null,1.0089419078959601,{"$f":"NZ!B30","v":10666.54207418811},0.99326462618474975,null,0.99326462618474975,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT49,A38+18,FALSE)","v":57633.403367102146},1.0073706264408695,null,1.0073706264408695,null,0.52385137014791883,1.0095327530563174,null,{"$f":"HLOOKUP(E$4,Region!B$3:P30,A38,FALSE)","v":63.089419999999997},0.9917935988904889,null,0.9917935988904889,{"$f":"HLOOKUP(E$4,Region!B$3:P55,A38+25,FALSE)","v":0.14809785657400021},null,49.53314396001398,42.197391510164522,56.868896409863432,41.720593306583424,57.345694613444536,null,15.311531807420032,11.39853655986094,19.224527054979124,null,null,null,4.2906213002578977E-2,0.91763222831350899,19]
[29,2028,{"$f":"NZ!C31","v":0.85969161036920005},1.0088637592467213,null,1.0088637592467213,{"$f":"NZ!B31","v":10593.773331926732},0.99317785072657516,null,0.99317785072657516,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT50,A39+18,FALSE)","v":58042.212602198124},1.0070932690282408,null,1.0070932690282408,null,0.52861237335233113,1.0090884618724352,null,{"$f":"HLOOKUP(E$4,Region!B$3:P31,A39,FALSE)","v":62.530813000000002},0.99114578957929877,null,0.99114578957929877,{"$f":"HLOOKUP(E$4,Region!B$3:P56,A39+25,FALSE)","v":0.14849997615400432},null,49.540761181648804,42.183959327522736,56.897563035774873,41.728210528218248,57.35331183507936,null,15.313886419342909,11.400590312562475,19.227182526123343,null,null,null,3.0334692592823342E-2,0.94796692090633239,20]
[30,2029,{"$f":"NZ!C32","v":0.86724690080319999},1.0087883728803115,null,1.0087883728803115,{"$f":"NZ!B32","v":10520.339052262641},0.99306816585901647,null,0.99306816585901647,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT51,A40+18,FALSE)","v":58437.905146837234},1.0068173235805302,null,1.0068173235805302,null,0.53317175238673986,1.0086251840937703,null,{"$f":"HLOOKUP(E$4,Region!B$3:P32,A40,FALSE)","v":61.940849},0.99056522741836095,null,0.99056522741836095,{"$f":"HLOOKUP(E$4,Region!B$3:P57,A40+25,FALSE)","v":0.1488060683972546},null,49.49662209051268,42.131224358278786,56.862019822746568,41.684071437082125,57.309172743943236,null,15.300242280411874,11.388689867313991,19.211794693509759,null,null,null,2.0425359679167719E-2,{"$f":"AM39+AL40","v":0.96839228058550009},21]
[31,2030,{"$f":"NZ!C33","v":0.8748055834174},1.008715721678797,null,1.008715721678797,{"$f":"NZ!B33","v":10446.092361588471},0.99294255724028191,null,0.99294255724028191,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT52,A41+18,FALSE)","v":58820.241269826889},1.0065426048731376,null,1.0065426048731376,null,0.53751700625580956,1.0081498201088452,null,{"$f":"HLOOKUP(E$4,Region!B$3:P33,A41,FALSE)","v":61.324015000000003},0.99004156368602569,null,0.99004156368602569,{"$f":"HLOOKUP(E$4,Region!B$3:P58,A41+25,FALSE)","v":0.14903989051393277},null,49.403084578356008,42.040054261747272,56.766114894964744,41.590533924925452,57.215635231786564,null,15.27132825481055,11.363473567797412,19.179182941823687,null,null,null,1.3127935721065073E-2,0.98152021630656516,22]
[32,2031,{"$f":"NZ!C34","v":0.88236896126980002},1.0086457814122012,null,1.0086457814122012,{"$f":"NZ!B34","v":10370.935738956961},0.99280528832888082,null,0.99280528832888082,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT53,A42+18,FALSE)","v":59188.981240987778},1.0062689299329692,null,1.0062689299329692,null,0.54163788171313809,1.0076665024722351,null,{"$f":"HLOOKUP(E$4,Region!B$3:P34,A42,FALSE)","v":60.672243000000002},0.98937166785312403,null,0.98937166785312403,{"$f":"HLOOKUP(E$4,Region!B$3:P59,A42+25,FALSE)","v":0.14921895341888811},null,49.25273558764183,41.903293930236693,56.602177245046967,41.440184934211274,57.065286241072386,null,15.224852841188675,11.32294909542704,19.126756586950307,null,null,null,8.070826569385221E-3,0.98959104287595034,23]
[33,2032,{"$f":"NZ!C35","v":0.88993839078940007},1.0085785310361632,null,1.0085785310361632,{"$f":"NZ!B35","v":10294.801941711328},0.99265892691248225,null,0.99265892691248225,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT54,A43+18,FALSE)","v":59543.88532948494},1.0059961175383669,null,1.0059961175383669,null,0.54552556462882862,1.0071776421977618,null,{"$f":"HLOOKUP(E$4,Region!B$3:P35,A43,FALSE)","v":59.997960999999997},0.98888648306607019,null,0.98888648306607019,{"$f":"HLOOKUP(E$4,Region!B$3:P60,A43+25,FALSE)","v":0.14935630762975913},null,49.054954155971146,41.72828733228819,56.381620979654102,41.24240350254059,56.867504809401701,null,15.163715258555371,11.269653720963113,19.057776796147628,null,null,null,4.7550619871294603E-3,0.99434610486307984,24]
[34,2033,{"$f":"NZ!C36","v":0.89751528399160008},1.0085139525169591,null,1.0085139525169591,{"$f":"NZ!B36","v":10217.642238125154},0.9925049841635567,null,0.9925049841635567,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT55,A44+18,FALSE)","v":59884.713804721832},1.0057239878343667,null,1.0057239878343667,null,0.54917217359493598,1.0066845794267927,null,{"$f":"HLOOKUP(E$4,Region!B$3:P36,A44,FALSE)","v":59.291654000000001},0.98822781660863446,null,0.98822781660863446,{"$f":"HLOOKUP(E$4,Region!B$3:P61,A44+25,FALSE)","v":0.1494617509772645},null,48.801521739617215,41.507560850058987,56.095482629175443,40.988971086186659,56.614072393047771,null,15.08537501616803,11.201385441495097,18.969364590840961,null,null,null,2.6894630599204237E-3,0.9970355679230003,25]
[35,2034,{"$f":"NZ!C37","v":0.90510111149920003},1.008452031561917,null,1.008452031561917,{"$f":"NZ!B37","v":10139.419134045371},0.99234430974810328,null,0.99234430974810328,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT56,A45+18,FALSE)","v":60211.226936042309},1.0054523618896336,null,1.0054523618896336,null,0.55257044342862949,1.0061879862037584,null,{"$f":"HLOOKUP(E$4,Region!B$3:P37,A45,FALSE)","v":58.563695000000003},0.98772240356121621,null,0.98772240356121621,{"$f":"HLOOKUP(E$4,Region!B$3:P62,A45+25,FALSE)","v":0.1495427063129251},null,48.500631866182722,41.247716119026862,55.753547613338583,40.688081212752166,56.313182519613278,null,14.992364871862593,11.120367341922446,18.86436240180274,null,null,null,1.4626541410490297E-3,0.99849822206404937,26]
[36,2035,{"$f":"NZ!C38","v":0.9126974037508},1.0083927554116219,null,1.0083927554116219,{"$f":"NZ!B38","v":10060.101892731473},0.99217733873456593,null,0.99217733873456593,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT57,A46+18,FALSE)","v":60523.184992790222},1.0051810612841237,null,1.0051810612841237,null,0.55571352781371319,1.0056881152845984,null,{"$f":"HLOOKUP(E$4,Region!B$3:P38,A46,FALSE)","v":57.794040000000003},0.98685781353106217,null,0.98685781353106217,{"$f":"HLOOKUP(E$4,Region!B$3:P63,A46+25,FALSE)","v":0.14960483842439556},null,48.135479074353299,40.934178504953799,55.336779643752799,40.322928420922743,55.948029727783855,null,14.879489973568679,11.022095778834535,18.736884168302822,null,null,null,7.659973909049366E-4,0.99926421945495425,27]
[37,2036,{"$f":"NZ!C39","v":0.92030575502880008},1.0083361158328412,null,1.0083361158328412,{"$f":"NZ!B39","v":9979.6637501989026},0.992004241767105,null,0.992004241767105,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT58,A47+18,FALSE)","v":60820.348244488239},1.0049099076946035,null,1.0049099076946035,null,0.55859487777579353,1.0051849555892873,null,{"$f":"HLOOKUP(E$4,Region!B$3:P39,A47,FALSE)","v":56.983718000000003},0.98597914248597263,null,0.98597914248597263,{"$f":"HLOOKUP(E$4,Region!B$3:P64,A47+25,FALSE)","v":0.14965249630086769},null,47.706659372029108,40.56723870682977,54.846080037228447,39.894108718598552,55.519210025459664,null,14.746934557399547,10.906760790836431,18.587108323962664,null,null,null,3.8682868240699303E-4,0.99965104813736128,28]
[38,2037,{"$f":"NZ!C40","v":0.92792782466779999},1.0082821058081521,null,1.0082821058081521,{"$f":"NZ!B40","v":9898.0802019211078},0.99182502032935038,null,0.99182502032935038,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT59,A48+18,FALSE)","v":61102.476960122585},1.0046387224634137,null,1.0046387224634137,null,0.56120816638815607,1.0046783254131655,null,{"$f":"HLOOKUP(E$4,Region!B$3:P40,A48,FALSE)","v":56.154893999999999},0.98545507332462923,null,0.98545507332462923,{"$f":"HLOOKUP(E$4,Region!B$3:P65,A48+25,FALSE)","v":0.14968901558353531},null,47.232710543875811,40.162492599220975,54.302928488530647,39.420159890445255,55.045261197306367,null,14.600428965846204,10.779378198603482,18.421479733088926,null,null,null,1.8861232997361663E-4,0.99983966046733486,29]
[39,2038,{"$f":"NZ!C41","v":0.93556534108260014},1.0082307224891487,null,1.0082307224891487,{"$f":"NZ!B41","v":9815.3279297183708},0.99163956337849479,null,0.99163956337849479,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT60,A49+18,FALSE)","v":61369.331409454346},1.0043673262134025,null,1.0043673262134025,null,0.56354724420980029,1.0041679326170503,null,{"$f":"HLOOKUP(E$4,Region!B$3:P41,A49,FALSE)","v":55.274146999999999},0.98431575705583207,null,0.98431575705583207,{"$f":"HLOOKUP(E$4,Region!B$3:P66,A49+25,FALSE)","v":0.14971696460988712},null,46.685676348387616,39.696038594747421,53.675314102027805,38.873125694957061,54.498227001818172,null,14.431331452255598,10.632472221873982,18.230190682637215,null,null,null,8.8899278194231273E-5,0.99992855974552908,30]
[40,2039,{"$f":"NZ!C42","v":0.94322010317800009},1.0081819641656906,null,1.0081819641656906,{"$f":"NZ!B42","v":9731.3841420402587},0.99144768383907467,null,0.99144768383907467,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT61,A50+18,FALSE)","v":61620.671861469746},1.0040955383779313,null,1.0040955383779313,null,0.5656061123685413,1.0036534082632733,null,{"$f":"HLOOKUP(E$4,Region!B$3:P42,A50,FALSE)","v":54.362430000000003},0.98350554374000565,null,0.98350554374000565,{"$f":"HLOOKUP(E$4,Region!B$3:P67,A50+25,FALSE)","v":0.14973832573251497},null,46.083370012899223,39.182923343055705,52.983816682742734,38.270819359468668,53.895920666329779,null,14.245148386204191,10.470873835220361,18.019422937188022,null,null,null,4.0549541731175172E-5,{"$f":"AM49+AL50","v":0.99996910928726024},31]
[41,2040,{"$f":"NZ!C43","v":0.95089370000000017},1.0081355314588243,null,1.0081355314588243,{"$f":"NZ!B43","v":9646.2261554416782},0.99124913934589309,null,0.99124913934589309,null,{"$f":"HLOOKUP(E$3,Popn!C$4:BT62,A51+18,FALSE)","v":61856.258585989475},1.0038231768236698,null,1.0038231768236698,null,0.56737873891034918,1.0031340300308722,null,{"$f":"HLOOKUP(E$4,Region!B$3:P43,A51,FALSE)","v":53.410772999999999},0.98249421521444125,null,0.98249421521444125,{"$f":"HLOOKUP(E$4,Region!B$3:P68,A51+25,FALSE)","v":0.14975464288360962},null,45.418542818680045,38.616905158574681,52.220180478785409,37.605992165249489,53.231093472110601,null,14.039639066243758,10.292688430560956,17.786589701926559,null,null,null,{"$f":"EXP(-AF$29)*(AF$29^AN51)/FACT(AN51)","v":1.7917828752463033E-5},0.99998702711601273,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6775181381765828E-6,0.99999470463415085,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1929443080534395E-6,0.99999789757845892,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2899495004535894E-6,0.99999918752795935,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0666349823371523E-7,0.99999969419145762,36]
[null,null,null,null,null,{"$f":"PRODUCT(F30:INDIRECT(\"F\"&28+MATCH($E6,$B29:$B51,1)))","v":1.0708898442587564},null,null,null,{"$f":"PRODUCT(J30:INDIRECT(\"J\"&28+MATCH($E6,$B29:$B51,1)))","v":0.91910861234908836},null,null,null,null,{"$f":"PRODUCT(O30:INDIRECT(\"O\"&28+MATCH($E6,$B29:$B51,1)))","v":1.0942726135910255},null,null,{"$f":"PRODUCT(R30:INDIRECT(\"R\"&28+MATCH($E6,$B29:$B51,1)))","v":1.0770532259015453},null,null,null,null,{"$f":"PRODUCT(W30:INDIRECT(\"W\"&28+MATCH($E6,$B29:$B51,1)))","v":1.0046429308078615},null,null,{"$f":"VLOOKUP($E6,$B29:$Z51,25)/Z29","v":1.0820539095057899},null,null,null,null,null,{"$f":"VLOOKUP($E6,$B29:$AF51,31)/AF29","v":1.0820539095057902},null,null,null,null,null,1.9362761797364151E-7,0.99999988781907556,37]
[null,null,null,null,null,{"$f":"F56-1","v":7.088984425875644E-2},null,null,null,{"$f":"J56-1","v":-8.0891387650911639E-2},null,null,null,null,{"$f":"O56-1","v":9.4272613591025456E-2},null,null,null,null,null,null,null,{"$f":"W56-1","v":4.6429308078614895E-3},null,null,{"$f":"Z56-1","v":8.2053909505789946E-2},null,null,null,null,null,{"$f":"AF56-1","v":8.2053909505790168E-2},null,null,null,null,null,7.2049855740718193E-8,{"$f":"AM56+AL57","v":0.99999995986893131},38]
[null,null,null,null,null,"V/P",null,null,null,"T/V",null,null,null,null,"P",null,null,null,null,null,null,null,"DSI/T",null,null,"DSI",null,null,null,null,null,"DSI",null,null,null,null,null,2.6122691286506544E-8,0.99999998599162254,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2343713697800609E-9,0.99999999522599392,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1847319797241503E-9,0.99999999841072595,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0721930998404635E-9,0.99999999948291907,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5257698678474774E-10,0.99999999983549603,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1330542257128027E-10,0.99999999994880151,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5603081670175638E-11,0.99999999998440459,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0944077713397469E-11,{"$f":"AM64+AL65","v":0.99999999999534861},46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2925374227114927E-12,0.9999999999986412,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6992664910709485E-13,0.99999999999961109,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7989311874233284E-13,0.99999999999989098,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.915377398033179E-14,{"$f":"AM68+AL69","v":0.99999999999997014},50]

{"sheet":"NZ","index":11,"n_rows":46,"n_cols":3,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["T/V and P/V for New Zealand"]
[]
[null,"T/V","V/P"]
[2001,13266.491568926967,0.66063960829789981]
[{"$f":"A4+1","v":2002},13256.971995931872,0.67060934532100802]
[{"$f":"A5+1","v":2003},13106.600156557475,0.68518325387365908]
[2004,12949.357285569082,0.70138568807339452]
[2005,12607.21145806055,0.71774813130457926]
[2006,12314.916950171291,0.72399727572527828]
[2007,12254.349184672194,0.73124556086935932]
[2008,11981.017243287235,0.72975961312737692]
[2009,12041.209665217881,0.7204567005996374]
[2010,11944.660363079207,0.71766589284482962]
[2011,11817.286318429904,0.71111199817518245]
[2012,11661.479142975553,0.71816519588938543]
[2013,11551.975496514984,0.73016298597510187]
[2014,11430.22814795233,0.74486906002616582]
[2015,11443.980836768687,0.75780816850534194]
[2016,11512.299737763633,0.77385110372453758]
[2017,11437.870719670927,0.79070026492000245]
[2018,11446.241402715625,0.80983763685189014]
[2019,11314.350251297121,0.79149955845840014]
[2020,11208.345200948219,0.79920856321299993]
[2021,11117.193251167377,0.80679559750940011]
[2022,11034.98901253538,0.81436351793880024]
[2023,10957.993564950528,0.82192374589520001]
[2024,10883.858544685081,0.82948003265500003]
[2025,10811.121680243721,0.83703381399880028]
[2026,10738.872394116757,0.84458624777519997]
[2027,10666.54207418811,0.85213846021300022]
[2028,10593.773331926732,0.85969161036920005]
[2029,10520.339052262641,0.86724690080319999]
[2030,10446.092361588471,0.8748055834174]
[2031,10370.935738956961,0.88236896126980002]
[2032,10294.801941711328,0.88993839078940007]
[2033,10217.642238125154,0.89751528399160008]
[2034,10139.419134045371,0.90510111149920003]
[2035,10060.101892731473,0.9126974037508]
[2036,9979.6637501989026,0.92030575502880008]
[2037,9898.0802019211078,0.92792782466779999]
[2038,9815.3279297183708,0.93556534108260014]
[2039,9731.3841420402587,0.94322010317800009]
[2040,9646.2261554416782,0.95089370000000017]
[]
["Standard errors"]
[null,70.92,6.7999999999999996E-3]

{"sheet":"Region","index":12,"n_rows":68,"n_cols":19,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["DSI/T (T in billion km) by region"]
[]
[null,"NL","AK","WK","BP","GS","HB","TN","MW","WL","NM","WC","CB","OT","SL","NZ",null,"NL","Northland"]
[2001,88.146827101901934,57.319396058368028,89.807136273752477,86.876515341838598,86.799886804502222,98.158925642535408,86.94435844849589,92.827907774948358,57.408220230567302,93.062294793447975,121.99584298226608,78.69225937147138,133.5175653784278,143.46928601123275,84.974665093515938,null,"AK","Auckland"]
[2002,91.03889786844627,63.964167136775316,78.654513646793163,94.277539361517057,53.320510569668016,97.21000717725785,62.031232244454458,92.86391446061964,63.322283925661495,102.35502470044453,103.43884437957557,67.799448137658402,151.51256293303703,168.82019697151443,85.604854576722829,null,"WK","Waikato"]
[2003,84.372936458967473,52.952515099711547,93.342979417668488,99.506038282530625,80.762960395111051,102.98439072887292,78.161842744056543,97.047992445399601,60.293727277454479,93.054520078678209,83.701133920627029,71.645063673107273,138.89368696900186,153.64154537888223,84.029293319056563,null,"BP","Bay of Plenty"]
[2004,100.94008186317441,52.471892429160398,93.767539365774709,82.541744005701375,66.751963399668298,91.545109823444136,91.657820329111274,91.885041803766043,58.366019515717326,87.230395367246203,84.285040502069975,61.689500212643708,128.19881483264223,104.85452516065402,78.815465097068483,null,"GS","Gisborne"]
[2005,87.211722967566075,45.667743050159025,84.450659447563197,74.794329951924084,110.6848926345473,110.5000938845631,65.765168055435126,102.60252388997058,59.970305351013522,61.748537337922578,95.045479187867144,71.209196479506872,143.48956453544244,144.6853123536153,78.48830978552914,null,"HB","Hawkes Bay"]
[2006,90.022437974510694,56.526856249668121,80.792067534228252,91.033601570249459,74.558643973946474,118.96828909126485,65.542837403869228,98.045787360615037,61.976774914303974,81.479492308888183,96.527661224707131,62.84483066407391,114.98162703009889,162.52973439663282,80.997588657454088,null,"TN","Taranaki"]
[2007,102.94825468715584,42.892175011137006,92.648187468443851,99.745049530313111,93.59735733477406,103.23390971840003,80.053776483214349,98.615397364026038,71.521176291780918,81.126845510938892,91.596013127815382,79.162264297457568,105.63324332323018,127.03128601601607,81.243435576311285,null,"MW","Manawatu/Wanganui"]
[2008,94.258309302031023,44.743022637720571,89.297883217404191,83.767914156425391,122.89413593400131,101.45429820367363,78.217269971508145,99.058149245203964,67.807453024915958,80.715094326669373,108.55901011398959,73.671825229377717,92.014340066842053,96.417175840021912,77.783193206695529,null,"WL","Wellington"]
[2009,85.864524098737334,46.487442006342135,90.757395306748961,82.015997224318795,87.020392704348481,87.571221263763718,77.068402502623854,87.99463968784346,53.685633358317943,75.291773195424881,103.05189633729447,71.923536331463211,98.782049141900202,104.77564234541114,75.256282782790635,null,"NM","Nelson/Marlborough"]
[2010,81.415224565578541,41.593661055086017,73.243924901643254,86.207956223472365,77.383555508485713,91.189424407641681,60.471678721897391,95.049568955070967,52.397936407502442,80.939016093629178,123.15401138654855,75.609180970837656,80.219350596454547,95.205887099955504,71.429723734652029,null,"WC","West Coast"]
[2011,67.642459373924808,36.945881805304211,87.552236492860473,79.724620332111954,81.875477292764728,58.643499893532017,65.794010509954305,73.587491705775705,51.943706237352707,48.404974299972615,102.46382222841066,61.600850536240763,74.990815652895392,69.942168337272562,63.625513073283912,null,"CB","Canterbury"]
[2012,87.460597715951934,33.792883459178654,77.821332801403244,76.587743812766519,59.852905770836259,69.991858696978923,81.291857918832875,81.708971264554989,55.0135727543434,60.120402414558946,75.254577881501604,59.499224767882417,97.427557594445773,83.92812585153284,64.495581551380553,null,"OT","Otago"]
[2013,89.268148557168189,38.329090142955629,65.714063766888188,69.489809017083061,78.688348157453845,61.163396300642063,55.841850518513922,71.256015448160696,36.039138297168911,51.803332566944327,96.26624215791125,62.584382007641317,84.76488974190724,59.527631042273931,59.623678314409801,null,"SL","Southland"]
[2014,88.372776444286927,36.869727607482957,62.561642133944403,62.12863002213394,89.306797552255475,71.178440171123142,54.333506265330094,87.67853557958702,44.210099727671974,54.256472588035713,86.010156659866951,63.8712924765195,83.815353500273403,64.183025887216388,61.126651127537492,null,"NZ","New Zealand"]
[2015,101.4673613914288,45.103772362039585,70.431405750213528,57.826722272970422,45.394764433830119,67.035008304594385,59.017385357977396,79.175012563972345,37.805103508454273,47.757079893687006,78.966219447962104,58.231895729650276,75.781513458427824,59.664074572573703,61.898635348403758]
[2016,121.28306498988128,45.912339427919548,72.461836825526788,67.594608912655161,153.02066104676589,77.866601278613572,72.996838269920104,66.104419441187119,52.953984313508116,60.215867001386606,102.00221901511991,58.197144601221694,82.858316715637585,88.183711440755829,67.614096893962525]
[2017,111.05847344469394,54.402465173966718,83.602469259868954,68.761551164328097,107.59561295853237,76.605810288869236,70.557399282626506,87.918940498620586,61.879461403232227,76.416692937804143,106.79325247201255,62.050805964188278,74.230456136110021,74.922599618536807,74.500036250172286]
[2018,101.73126999999999,49.017636000000003,81.339684000000005,61.654591000000003,92.592845999999994,57.513100000000001,63.574182,74.623075999999998,48.963175,55.674253999999998,103.851702,58.361960000000003,68.007124000000005,41.654439000000004,66.52]
[2019,101.559899,48.332244000000003,79.767643000000007,63.408428000000001,92.627814000000001,58.673504999999999,64.551254999999998,76.589342000000002,48.511971000000003,55.848286000000002,101.344167,59.351398000000003,68.737892000000002,46.628117000000003,65.540000000000006]
[2020,101.879062,47.650770000000001,78.346324999999993,65.110484,91.858489000000006,58.955613,65.216154000000003,76.957206999999997,48.023929000000003,55.606364999999997,99.578439000000003,59.697443999999997,68.673777999999999,50.256588000000001,64.77]
[2021,102.181365,47.201968000000001,77.288550999999998,65.301777000000001,91.630108000000007,58.845908999999999,64.978401000000005,76.749410999999995,47.546599000000001,55.207362000000003,98.331739999999996,59.783279999999998,68.266350000000003,50.182710999999998,64.19]
[2022,102.46641099999999,46.843477999999998,76.454114000000004,65.138758999999993,91.434500999999997,58.480277999999998,64.654781,76.367610999999997,47.003632000000003,54.645167000000001,97.407674,59.712592000000001,67.909296999999995,49.846608000000003,63.64]
[2023,102.723693,46.556902000000001,75.778947000000002,64.873889000000005,91.261630999999994,57.930211999999997,64.358372000000003,75.877685999999997,46.415365000000001,53.981138999999999,96.695396000000002,59.549475999999999,67.577950999999999,49.361685999999999,63.1]
[2024,102.952935,46.323501999999998,75.214727999999994,64.514375999999999,91.093992,57.236843,64.052824000000001,75.319346999999993,45.793028999999997,53.249234000000001,96.122068999999996,59.327247,67.266475999999997,48.636676999999999,62.56]
[2025,103.169732,46.138444,74.730540000000005,64.095631999999995,90.945863000000003,56.454566,63.744703000000001,74.731297999999995,45.164116999999997,52.499161000000001,95.642308999999997,59.072544999999998,66.981296,47.768208000000001,62.03]
[2026,103.348056,45.978347999999997,74.296644999999998,63.611440999999999,90.768128000000004,55.532179999999997,63.417256999999999,74.080405999999996,44.488194999999997,51.672792999999999,95.220512999999997,58.780791999999998,66.700149999999994,46.678829999999998,61.48]
[2027,103.505899,45.843631000000002,73.897041000000002,63.089419999999997,90.588076000000001,54.517457,63.082704999999997,73.399154999999993,43.788629,50.811874000000003,94.834795,58.467717,66.432513,45.452702000000002,60.92]
[2028,103.638835,45.724680999999997,73.517098000000004,62.530813000000002,90.390238999999994,53.398066999999998,62.735377999999997,72.677308999999994,43.053103,49.899509000000002,94.469086000000004,58.132368,66.169910000000002,44.077804999999998,60.34]
[2029,103.75250200000001,45.618678000000003,73.147559999999999,61.940849,90.180790999999999,52.186307999999997,62.375647000000001,71.921076999999997,42.285044999999997,48.943365,94.112690999999998,57.778567000000002,65.912028000000007,42.573472000000002,59.74]
[2030,103.851733,45.523206000000002,72.781829000000002,61.324015000000003,89.962046999999998,50.89038,62.004202999999997,71.133538000000001,41.486530999999999,47.947887999999999,93.758607999999995,57.408406999999997,65.657951999999995,40.957113999999997,59.12]
[2031,103.930813,45.431553000000001,72.412924000000004,60.672243000000002,89.721469999999997,49.493316999999998,61.613782999999998,70.301516000000007,40.643577999999998,46.892665000000001,93.400277000000003,57.017543000000003,65.400390999999999,39.201217,58.47]
[2032,104.00448900000001,45.347872000000002,72.039126999999993,59.997960999999997,89.479485999999994,48.026133000000002,61.212668999999998,69.443785000000005,39.773794000000002,45.80621,93.035244000000006,56.612960999999999,65.146337000000003,37.359648,57.8]
[2033,104.06537,45.265833000000001,71.656001000000003,59.291654000000001,89.219227000000004,46.466946999999998,60.793042,68.543631000000005,38.861623999999999,44.664411000000001,92.660101999999995,56.188851,64.887270999999998,35.397193000000001,57.1]
[2034,104.126558,45.190024999999999,71.263741999999993,58.563695000000003,88.959875999999994,44.844529999999999,60.362394999999999,67.618621000000005,37.923865999999997,43.493896999999997,92.274406999999997,55.751651000000003,64.629892999999996,33.360202000000001,56.38]
[2035,104.170177,45.109690999999998,70.856776999999994,57.794040000000003,88.669567999999998,43.11262,59.905881999999998,66.637043000000006,36.929312000000003,42.246676000000001,91.874071000000001,55.289693,64.360072000000002,31.173760999999999,55.62]
[2036,104.20146800000001,45.025899000000003,70.432810000000003,56.983718000000003,88.358264000000005,41.278750000000002,59.425190000000001,65.604478,35.880684000000002,40.929651,91.456138999999993,54.804186999999999,64.080985999999996,28.852671999999998,54.82]
[2037,104.24379999999999,44.948836999999997,69.994867999999997,56.154893999999999,88.057565999999994,39.391173000000002,58.935980000000001,64.551170999999997,34.809615999999998,39.591835000000003,91.022739000000001,54.306133000000003,63.805194,26.482999,54]
[2038,104.267464,44.862862999999997,69.536449000000005,55.274146999999999,87.716824000000003,37.375256,58.41386,63.426408000000002,33.667782000000003,38.157787999999996,90.569592,53.777151000000003,63.510078,23.936156,53.13]
[2039,104.297049,44.779496000000002,69.060182999999995,54.362430000000003,87.378127000000006,35.286219000000003,57.875287,62.267695000000003,32.489237000000003,36.682505999999997,90.097443999999996,53.23019,63.212681000000003,21.304698999999999,52.23]
[2040,104.32367600000001,44.693316000000003,68.563719000000006,53.410772999999999,87.021483000000003,33.096597000000003,57.312893000000003,61.055433999999998,31.257262000000001,35.139228000000003,89.605371000000005,52.658273999999999,62.904159999999997,18.549234999999999,51.29]
[]
["Standard errors for forecasts"]
[2018,9.8969931649350751E-2,0.10751582214049625,9.5675217531421983E-2,0.10553810912697849,0.31085530805115413,0.16018840677560159,0.14913622548862046,0.11556395577218112,0.13078756819519322,0.16410792355906764,0.12095081977099448,0.10320659544753599,0.15793637170612748,0.29768005613884235,4.6852232776139202E-2]
[2019,0.12946535468688483,0.14110438583886947,0.12147831583848805,0.12889023761206181,0.37338963778166478,0.2079744944337612,0.17424502688110918,0.13988350752362741,0.17230041135301424,0.21055118257167374,0.15067138175824585,0.12469628642983831,0.20314152533773167,0.37218138038776727,6.4684352312940951E-2]
[2020,0.14674067929175993,0.16342298156479881,0.1342541052496225,0.13629119071546586,0.40304520298842911,0.23714812574851629,0.17971623556805691,0.15214713955031395,0.19675719776929171,0.23672459275273319,0.16345989687760767,0.1348865745283209,0.2305738511430451,0.40742464222201441,7.6018592504363491E-2]
[2021,0.1573635186665947,0.17807988656308321,0.14116409605794858,0.14025556128876418,0.41754231579748646,0.25518479523590426,0.18223358011272436,0.15875042573028547,0.21102562758689714,0.25115609549558288,0.16979745865614287,0.13970611923803075,0.24948973398928004,0.42899057643848931,8.2867459628607282E-2]
[2022,0.16414312126942254,0.18811711772651526,0.1452257305167961,0.14285069084330587,0.42474288801310983,0.26685982939948194,0.18377389774545308,0.16264954069172846,0.21968188490268925,0.25951319276162987,0.17327724166358632,0.14227675672489667,0.26288476898676372,0.4422327544131785,8.7062155940223485E-2]
[2023,0.16854211775916569,0.1950747743470394,0.14777094914447717,0.14463757253051182,0.42817812317368525,0.27457270304134795,0.18480314882741269,0.16509694889050494,0.22506073604704505,0.26449979044809402,0.1753622156051213,0.14377919019150537,0.27255303270878967,0.45041721864746748,8.9647862574952275E-2]
[2024,0.17140834571875088,0.19993871218397233,0.14945000449382873,0.14591875598650664,0.42966679984934908,0.27974009799207972,0.18555196244410191,0.16671193136283716,0.22849195299341893,0.26757559014019999,0.17670543430579352,0.14473685356407906,0.27962132148359642,0.45552999516307097,9.1263443213325482E-2]
[2025,0.17326257814760607,0.20334723173035943,0.15060220423503223,0.1468623874405123,0.43015332942032714,0.28323271160400809,0.18611703046675038,0.16782076755170994,0.2307352401841572,0.26952839198376127,0.17761965355563192,0.1453895322787121,0.28483382212787617,0.45872977937305054,9.2288787295067315E-2]
[2026,0.17443958558169859,0.20573300449151685,0.15141654802425078,0.1475671183296178,0.43014296292446225,0.28560762558401803,0.18654657343116771,0.16860654738530501,0.23223658112921525,0.27079960659710545,0.17826620209715213,0.14585631121765316,0.28870291014721172,0.46072665278612551,9.2951162941142279E-2]
[2027,0.1751615240479425,0.20739568923750326,0.15200466806309665,0.14809785657400021,0.4299065211580006,0.28722954777758747,0.18687308444164535,0.16917733001212978,0.23326285545567499,0.27164412076457445,0.17873510910572321,0.14620105732988631,0.29159002789667804,0.46196510625134163,9.3387165012417936E-2]
[2028,0.17557899406025065,0.20854610714381236,0.15243606162021697,0.14849997615400432,0.42958771802813406,0.28834092378228465,0.18712093774095914,0.16959987104201241,0.23397746915865814,0.27221428945768589,0.17908063287012413,0.14646096340072925,0.2937543627103229,0.46272511485301504,9.3679625791772969E-2]
[2029,0.17579518523348331,0.20933402560692418,0.15275603106479352,0.1488060683972546,0.42926016719213472,0.28910460901712881,0.18730873912554499,0.16991712153380023,0.23448282310311419,0.27260409081638121,0.17933780786971859,0.14665935871177843,0.29538384181312327,0.46318400007715216,9.3879416374745006E-2]
[2030,0.17588107165642189,0.20986626580730575,0.1529952204395629,0.14903989051393277,0.42895877184936715,0.28963065690378986,0.18745083094208922,0.17015777928679948,0.23484475061102589,0.27287319630546047,0.17953041681080165,0.14681191649949915,0.29661575771353088,0.4634542994532273,9.4018226452174627E-2]
[2031,0.17588530572148472,0.21021920227099294,0.15317502570954702,0.14921895341888811,0.42869744706705615,0.28999390975511441,0.18755821186551894,0.17034161805240061,0.23510655889141241,0.27306040267410064,0.17967520849037008,0.14692968274535134,0.29755107268063657,0.46360751165063901,9.4116126693502625E-2]
[2032,0.17584091523624731,0.21044732624748327,0.15331067455144734,0.14935630762975913,0.42847901114548764,0.29024535504330934,0.18763929100130142,0.1704827250535651,0.23529741840054494,0.27319145176413373,0.1797843432911804,0.14702073813524155,0.2982642861419304,0.46368889264884056,9.4186085500427827E-2]
[2033,0.17577001436638248,0.21058940288462566,0.15341327798699528,0.1494617509772645,0.42830084473088753,0.29041987887227483,0.18770047807609985,0.1705913416565403,0.23543738958020866,0.27328365970261442,0.17986670183398679,0.14709116965311858,0.29881064158258513,0.46372703825953931,9.4236629941410618E-2]
[2034,0.1756870875466586,0.21067290490186996,0.15349099816247017,0.1495427063129251,0.42815804279057612,0.29054134234943629,0.18774663234183575,0.17067507419967071,0.2355404893396694,0.27334882804981986,0.1799289185141173,0.14714561392134598,0.29923117206121674,0.46373985576680726,9.4273473849880551E-2]
[2035,0.17560135415491426,0.21071717312209348,0.1535499052487837,0.14960483842439556,0.42804503917006087,0.29062615473126302,0.18778142794661593,0.17073967275199026,0.23561668623671195,0.27339507031967258,0.17997594885989363,0.14718764200745041,0.2995565120764932,0.4637385003624262,9.4300533701880795E-2]
[2036,0.175518412908961,0.21073572220709519,0.1535945887411363,0.14965249630086769,0.42795648441059486,0.29068557937871575,0.18780767070788792,0.17078947911199821,0.23567315583005702,0.27342799404705975,0.18001151123552547,0.14722004922296703,0.29980950596555672,0.4637297706182576,9.4320517161463335E-2]
[2037,0.17544142138057006,0.21073792910095518,0.15362846163178862,0.14968901558353531,0.42788758727864246,0.29072739331085762,0.18782744776400223,0.17082787914394432,0.23571509270672505,0.27345153062306055,0.180038391330377,0.14724499542578115,0.3000073247413923,0.46371775475215021,9.4335339442410709E-2]
[2038,0.17537194862918873,0.2107302122697142,0.15365413642185691,0.14971696460988712,0.42783430956044538,0.29075693966797062,0.18784234046101833,0.17085745549111467,0.23574625757884832,0.27346837931429352,0.18005872576443732,0.14726417819547577,0.30016288190046075,0.46370485812865281,9.4346371354311925E-2]
[2039,0.17531051702227318,0.21071687327629016,0.15367358682368462,0.14973832573251497,0.42779330096030438,0.29077792209079817,0.18785357233101879,0.1708802003234359,0.23576946887408273,0.27348051202237006,0.18007410003540145,0.14727889686648096,0.30028588409563878,0.46369237539959302,9.4354617346361982E-2]
[2040,0.17525701745575398,0.21070081558287015,0.15368829276822743,0.14975464288360962,0.42776186278461004,0.29079290870243968,0.18786203132332779,0.17089768248615109,0.23578675311546676,0.27348923657629426,0.18008572117575899,0.14729016263535849,0.30038373710226579,0.46368098678217395,9.436076795804417E-2]

{"sheet":"LA","index":13,"n_rows":26,"n_cols":72,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["DSI by Local Authority (historical)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual sum "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"not equal total"]
[null,"Far North District","Whangarei District","Kaipara District","Akl North","Akl West","Akl Central","Akl South","Thames-Coromandel District","Hauraki District","Waikato District","Matamata-Piako District","Hamilton City","Waipa District","Otorohanga District","South Waikato District","Waitomo District","Taupo District","Western Bay Of Plenty District","Tauranga City","Rotorua District","Whakatane District","Kawerau District","Opotiki District","Gisborne District","Wairoa District","Hastings District","Napier City","Central Hawkes Bay District","New Plymouth District","Stratford District","South Taranaki District","Ruapehu District","Wanganui District","Rangitikei District","Manawatu District","Palmerston North City","Tararua District","Horowhenua District","Kapiti Coast District","Porirua City","Upper Hutt City","Hutt City","Wellington City","Masterton District","Carterton District","South Wairarapa District","Tasman District","Nelson City","Marlborough District","Kaikoura District","Buller District","Grey District","Westland District","Hurunui District","Waimakariri District","Christchurch City","Selwyn District","Ashburton District","Timaru District","Mackenzie District","Waimate District","Waitaki District","Central Otago District","Queenstown-Lakes District","Dunedin City","Clutha District","Southland District","Gore District","Invercargill City","NZ"]
[null,"NL","NL","NL","AK","AK","AK","AK","WK","WK","WK","WK","WK","WK","WK","WK","WK","WK","BP","BP","BP","BP","BP","BP","GS","HB","HB","HB","HB","TN","TN","TN","MW","MW","MW","MW","MW","MW","MW","WL","WL","WL","WL","WL","WL","WL","WL","NM","NM","NM","CB","WC","WC","WC","CB","CB","CB","CB","CB","CB","CB","CB","CB","OT","OT","OT","OT","SL","SL","SL","NZ"]
[2000,69,61,32,165,69,179,163,13,36,100,49,57,44,17,42,14,55,52,45,45,21,4,7,44,18,66,21,19,51,6,37,29,30,43,40,35,27,32,28,31,20,30,50,13,7,17,45,13,35,3,18,13,17,21,34,142,42,16,36,7,11,22,22,26,57,38,58,4,34,{"$f":"SUM(B5:BR5)","v":2747}]
[2001,61,61,35,174,85,167,183,18,26,78,31,41,36,16,52,16,68,49,36,51,35,3,9,37,23,66,26,23,46,10,33,22,27,39,32,37,22,26,36,16,12,38,65,12,6,11,59,31,21,5,23,13,16,26,30,183,42,17,35,5,17,32,22,31,134,44,91,11,44,2890,{"$f":"SUM(B6:BR6)","v":2928}]
[2002,82,60,20,182,116,187,222,13,25,78,32,47,26,16,47,16,44,47,58,52,32,2,12,23,13,74,30,23,35,8,22,20,30,23,36,39,19,41,40,26,11,44,69,10,10,12,55,22,49,11,18,9,18,30,15,171,22,16,29,16,7,33,36,56,150,42,93,17,62,3005,3051]
[2003,75,63,14,135,100,172,203,23,33,86,29,62,27,19,45,25,69,63,54,48,40,2,16,35,11,76,42,22,55,3,25,17,52,20,40,37,30,24,21,24,19,45,61,22,9,16,68,20,30,1,10,16,12,28,27,178,29,27,33,10,7,45,40,43,140,45,80,17,62,3039,3077]
[2004,79,75,30,194,85,155,192,12,35,114,35,47,45,20,40,28,53,45,49,53,32,1,16,29,12,77,33,15,70,3,26,31,34,23,34,42,18,29,36,36,8,44,58,16,3,15,41,26,48,15,18,10,12,14,31,152,28,20,21,6,17,40,35,40,145,29,59,10,41,2926,2985]
[2005,73,52,33,159,64,162,170,22,44,79,36,53,43,10,33,24,45,31,43,52,43,2,13,47,22,96,26,21,36,6,29,25,32,34,35,47,33,29,40,27,32,35,60,13,11,5,34,16,32,14,14,15,16,37,24,190,39,19,24,10,16,27,46,52,142,42,80,18,54,2936,2988]
[2006,72,62,26,172,98,164,258,37,22,99,32,45,34,16,23,30,34,50,59,66,32,3,13,31,9,94,45,29,41,9,20,24,38,21,26,42,30,41,42,23,16,49,71,13,4,11,43,25,40,8,16,8,22,36,24,178,27,15,28,4,2,32,31,18,139,39,74,16,80,3022,3081]
[2007,100,56,26,152,55,138,187,24,26,107,40,64,33,14,44,19,62,59,54,75,50,3,8,39,21,80,39,15,53,14,20,18,27,29,29,56,22,45,33,21,22,51,100,18,13,11,47,23,41,6,22,7,15,26,26,235,53,32,32,12,13,24,25,35,115,38,73,9,53,3075,3134]
[2008,62,66,33,134,58,146,211,23,26,72,59,63,40,14,44,10,60,61,44,49,34,2,17,49,16,73,32,28,51,10,23,12,22,19,47,58,25,38,21,27,24,46,101,16,4,12,49,25,35,7,18,12,21,30,21,235,36,22,28,8,11,27,27,31,105,21,59,15,28,2897,2953]
[2009,64,55,25,150,79,145,196,17,30,86,31,66,45,7,34,21,76,60,37,46,29,1,29,34,30,56,36,6,53,12,18,31,18,17,19,54,23,33,22,30,11,30,62,19,11,14,34,34,33,18,17,18,15,27,34,197,35,30,29,9,7,30,19,32,123,26,53,18,41,2809,2847]
[2010,52,58,24,127,90,126,169,15,18,72,32,55,37,19,23,29,37,54,32,62,40,4,19,30,14,80,19,19,33,14,18,39,32,19,33,33,27,26,26,23,21,31,66,8,7,13,37,27,44,0,18,20,21,21,29,245,43,32,26,9,7,27,21,20,93,27,61,9,31,2664,2693]
[2011,59,28,21,103,58,141,152,39,24,98,45,60,35,12,35,16,38,52,56,36,29,3,16,31,3,47,24,9,38,9,22,20,20,23,12,31,32,19,19,21,15,22,88,14,4,8,24,14,26,4,13,12,23,26,35,164,38,21,18,12,10,24,21,23,71,32,46,6,21,2344,2371]
[2012,58,46,33,112,66,101,142,29,22,79,38,60,32,7,23,25,41,60,28,52,26,2,15,22,26,43,20,9,45,11,29,27,23,20,35,30,14,24,26,23,21,27,86,6,6,6,26,26,27,10,9,10,15,16,27,178,38,26,13,7,9,23,34,32,94,28,54,10,23,2381,2411]
[2013,53,55,32,99,61,141,185,18,14,75,38,53,27,15,19,14,31,45,38,46,26,3,11,29,9,46,19,12,29,8,22,29,19,8,15,39,17,24,15,16,5,25,38,18,8,8,35,21,13,10,10,15,18,13,33,193,56,10,25,11,8,17,16,35,94,22,38,3,21,2234,2274]
[2014,57,65,18,125,66,140,152,31,22,70,37,34,37,3,13,16,33,51,40,23,22,0,19,33,19,52,20,10,26,9,23,16,21,20,46,39,20,28,17,9,14,42,64,10,3,6,25,23,26,11,13,15,12,29,30,203,41,23,27,4,9,20,21,37,91,21,42,12,14,2347,2370]
[2015,68,77,20,153,69,177,221,21,29,71,26,44,35,12,35,26,52,46,28,31,21,9,10,17,12,57,21,8,41,9,14,12,16,27,34,33,17,37,18,12,9,31,51,9,7,7,25,16,27,8,20,5,14,24,33,184,46,12,11,12,15,27,25,25,76,34,41,4,20,2467,2484]
[2016,90,71,45,188,75,185,220,18,27,106,50,47,43,6,18,27,37,45,36,63,21,0,15,59,13,53,32,21,39,7,35,13,28,20,27,30,18,16,31,29,17,39,67,15,3,8,43,24,24,4,26,12,14,22,24,167,55,27,32,7,6,43,26,29,97,31,63,8,28,2827,2865]
[2017,94,73,28,208,112,192,315,29,30,102,58,66,31,8,43,24,62,53,57,40,30,2,9,43,24,75,16,7,49,12,19,21,31,20,30,41,26,39,35,19,18,52,84,22,7,16,56,30,37,2,25,14,17,24,42,177,63,20,33,14,19,29,30,33,80,27,42,12,32,3230,3230]
[]
["Mean",{"$f":"AVERAGE(B5:B22)","v":70.444444444444443},{"$f":"AVERAGE(C5:C22)","v":60.222222222222221},27.5,151.77777777777777,78.111111111111114,156.55555555555554,196.72222222222223,22.333333333333332,27.166666666666668,87.333333333333329,38.777777777777779,53.555555555555557,36.111111111111114,12.833333333333334,34.055555555555557,21.111111111111111,49.833333333333336,51.277777777777779,44.111111111111114,49.444444444444443,31.277777777777779,2.5555555555555554,14.111111111111111,35.111111111111114,16.388888888888889,67.277777777777771,27.833333333333332,16.444444444444443,43.944444444444443,8.8888888888888893,24.166666666666668,22.555555555555557,27.777777777777779,23.611111111111111,31.666666666666668,40.166666666666664,23.333333333333332,30.611111111111111,28.111111111111111,22.944444444444443,16.388888888888889,37.833333333333336,68.944444444444443,14.111111111111111,6.833333333333333,10.888888888888889,41.444444444444443,23.111111111111111,32.666666666666664,7.6111111111111107,17.111111111111111,12.444444444444445,16.555555555555557,25,28.833333333333332,187.33333333333334,40.722222222222221,21.388888888888889,26.666666666666668,9.0555555555555554,10.611111111111111,29,27.611111111111111,33.222222222222221,108.11111111111111,{"$f":"AVERAGE(BO5:BO22)","v":32.555555555555557},61.5,11.055555555555555,38.277777777777779,2768.8888888888887]
["Std dev",{"$f":"STDEV(B5:B22)","v":14.07635573753636},{"$f":"STDEV(C5:C22)","v":11.461216214878023},7.4774169808753044,31.603342257268711,18.786380826949177,23.907228102721469,41.879105495750309,7.9779106803429061,6.9978988443170653,14.507604496790437,9.6805174603764588,9.4260104605614785,6.2298039709400044,5.0088157576534647,11.588392885693972,6.0768498891418545,13.967399016786112,7.8125506534305558,10.41994066195643,12.505162332705654,8.1659663565280258,1.9769918391399959,5.2231260516700138,10.436862774568006,6.9716981549260053,15.899706085169347,8.6992224128502027,7.3101236991402558,10.794727592248435,3.1602101361420836,6.2708475832031434,7.4693272570695859,8.6129557374891768,8.2756829388622144,9.461998296591787,8.6040346213102765,5.6982969592058046,8.1539516864263515,8.7708668086548531,6.8554162547684756,6.5900003471292301,9.2942107217975458,16.94097789462413,4.5875648915287215,3.0534454984107229,3.8023040830356116,12.765865433312305,5.7893298290286603,9.5239635841881078,5.0192440125497333,4.9928052811183585,3.8535273714629787,3.4166068861341188,6.5798265666397944,6.1572530162307242,27.837765292325251,10.931904497740195,6.563167177414635,7.1042654958337614,3.3863431990035955,4.6417401514935035,7.6080452772822316,8.0230468679767544,9.9856105622367171,28.735894522129083,{"$f":"STDEV(BO5:BO22)","v":7.9942790001366726},17.088868065635765,4.9642512879258236,17.910908787517485,295.60305038800527]
["CV",{"$f":"B25/B24","v":0.19982208460225118},{"$f":"C25/C24","v":0.1903153984020336},0.27190607203182926,0.2082211422514044,0.24050843163946314,0.15270763160006617,0.21288446736049296,0.35721988120938386,0.25759136850246867,0.16611760874187523,0.24964085141371956,0.17600434469928072,0.17251764842603087,0.39029733176520504,0.34027907331564683,0.28785078422250893,0.28028225451744704,0.1523574341947454,0.23622031727357143,0.25291339549292335,0.26107885331705943,0.7736055022721724,0.37014279106322934,0.29725242079465836,0.42539175182599354,0.23632923991168314,0.31254691303653426,0.44453454927204261,0.24564487567695556,0.35552364031598438,0.25948334827047487,0.33115243996860233,0.31006640654961037,0.3504995127047526,0.29879994620816169,0.21420833082100274,0.24421272682310594,0.26637228739686813,0.31200711967546907,0.29878327502622898,0.4021017160960208,0.24566195740434041,0.24571926035715902,0.32510302380912198,0.44684568269425212,0.3491911912991888,0.30802356273407705,0.25049984837143241,0.29154990563841149,0.65946271697733727,0.29178732162380017,0.30965844949256077,0.20637222802152394,0.26319306266559178,0.21354634738372455,0.14860017059960098,0.2684505879390498,0.30684937452847644,0.26640995609376605,0.37395200970591852,0.43744148024546109,0.26234638887180106,0.29057312600318225,0.30057021759240954,0.26579964100633274,{"$f":"BO25/BO24","v":0.24555805802467595},0.27786777342497176,0.44902775468675793,0.4679192426347093,0.10675872606308377]

{"sheet":"Popn","index":14,"n_rows":62,"n_cols":95,"rows_kept":62,"cut":false,"hidden":true,"merged":[[7,0,22,0],[24,0,30,0],[33,0,37,0]]}
["Population Projections by Local Authority (base 2013)"]
["The calculations in cols K-O are temporary until Stats NZ releases projections based on the 2018 census."]
[]
[null,"end June","Far North District","Whangarei District","Kaipara District","Akl North","Akl West","Akl Central","Akl South","Thames-Coromandel District","Hauraki District","Waikato District","Matamata-Piako District","Hamilton City","Waipa District","Otorohanga District","South Waikato District","Waitomo District","Taupo District","Western Bay Of Plenty District","Tauranga City","Rotorua District","Whakatane District","Kawerau District","Opotiki District","Gisborne District","Wairoa District","Hastings District","Napier City","Central Hawkes Bay District","New Plymouth District","Stratford District","South Taranaki District","Ruapehu District","Wanganui District","Rangitikei District","Manawatu District","Palmerston North City","Tararua District","Horowhenua District","Kapiti Coast District","Porirua City","Upper Hutt City","Hutt City","Wellington City","Masterton District","Carterton District","South Wairarapa District","Tasman District","Nelson City","Marlborough District","Kaikoura District","Buller District","Grey District","Westland District","Hurunui District","Waimakariri District","Christchurch City","Selwyn District","Ashburton District","Timaru District","Mackenzie District","Waimate District","Waitaki District","Central Otago District","Queenstown-Lakes District","Dunedin City","Clutha District","Southland District","Gore District","Invercargill City","NZ",null,"  Auckland","  Rodney local board area","  Hibiscus and Bays local board area","  Upper Harbour local board area","  Kaipatiki local board area","  Devonport-Takapuna local board area","  Henderson-Massey local board area","  Waitakere Ranges local board area","  Great Barrier local board area","  Waiheke local board area","  Waitemata local board area","  Whau local board area","  Albert-Eden local board area","  Puketapapa local board area","  Orakei local board area","  Maungakiekie-Tamaki local board area","  Howick local board area","  Mangere-Otahuhu local board area","  Otara-Papatoetoe local board area","  Manurewa local board area","  Papakura local board area","  Franklin local board area"]
[null,null,"","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","","","",""]
["Stats NZ",2001,56400,70000,17950,{"$f":"SUM(BW6:CA6)","v":283400},{"$f":"CB6+CC6+CG6","v":201300},{"$f":"SUM(CD6:CJ6)-CG6","v":273960},{"$f":"SUM(CK6:CQ6)","v":459600},25800,18000,53700,30300,121200,40000,9590,24200,9780,32500,39000,93500,66900,34100,7290,9490,45500,9260,69600,55200,13200,68400,9110,28400,15000,44400,15500,26300,77100,18350,30600,43600,49500,37700,99100,171100,23200,7000,8940,42400,42900,40700,3580,9860,13200,7990,10150,37900,335300,28300,26000,42800,3790,7220,20500,14750,17850,119300,17550,29400,12750,51100,{"$f":"SUM(C6:BS6)","v":3879310},null,1218300,44100,75100,33700,78200,52300,90900,44200,1100,7560,52500,66200,90000,49800,73000,66400,97300,64600,70400,69100,38900,52900]
[null,{"$f":"B6+1","v":2002},56600,71300,18100,{"$f":"SUM(BW7:CA7)","v":291400},{"$f":"CB7+CC7+CG7","v":207200},{"$f":"SUM(CD7:CJ7)-CG7","v":282670},{"$f":"SUM(CK7:CQ7)","v":474600},26000,18050,55000,30400,124000,40600,9560,24000,9720,32700,39700,96000,67400,34200,7310,9470,45500,9190,70400,55500,13200,69000,9070,28100,14800,44300,15450,26300,77800,18250,30600,44300,49800,38100,99800,174400,23300,7050,8990,43200,43100,41200,3620,9830,13200,8100,10250,39000,340500,29600,26300,43100,3790,7230,20500,15200,19150,120200,17500,29300,12650,51500,3947200,null,1255800,45400,77300,36400,79300,53000,94000,44900,1080,7790,54100,68300,92700,51600,75400,68300,102200,66400,71800,71800,39800,54300]
["Dataset: Subnational population estimates (TA, SA2), by age and sex, at 30 June 1996-2019 (2020 boundaries)",{"$f":"B7+1","v":2003},56900,72700,18250,301100,213300,292800,490400,26200,18150,56300,30600,127100,41400,9490,23900,9750,33000,40600,99000,67900,34200,7290,9460,45800,9070,71100,55900,13200,69700,9090,28000,14750,44100,15450,26400,79000,18200,30600,45100,50300,38500,100300,178800,23300,7120,8990,44100,43600,41800,3660,9870,13250,8230,10350,40200,347600,30900,26800,43300,3840,7280,20600,15700,20400,120900,17450,29400,12650,52100,4026540,null,1297600,46800,80100,38900,81100,54200,97200,45800,1050,8050,59100,70300,94400,52900,77300,69600,107200,68300,73300,75200,40800,56000]
[null,2004,57000,74100,18350,308600,217200,297970,502200,26400,18200,57300,30900,130000,42100,9410,23800,9740,33200,41400,101900,68100,34400,7230,9440,45800,8920,71900,56200,13200,70100,9150,27700,14500,43900,15350,26400,79900,18150,30600,45900,50500,38900,100900,182100,23300,7170,9020,45000,44000,42500,3700,9870,13300,8360,10550,41500,353200,32200,27200,43600,3860,7340,20600,16150,21800,121600,17400,29300,12600,52200,4086330,null,1326000,48200,82100,41200,82300,54800,99700,46600,1020,8150,63600,70900,94800,53000,77400,69400,111900,70000,74300,77500,41600,57500]
[null,2005,57200,75300,18450,314600,220500,301430,512500,26500,18250,58400,31100,132300,43000,9360,23600,9710,33300,42300,104600,68000,34300,7200,9330,45800,8800,72400,56500,13200,70400,9140,27400,14200,43800,15250,26600,80200,18100,30600,46700,50400,39200,101200,184500,23300,7200,9050,45500,44100,43000,3710,9870,13400,8490,10650,42800,357200,33400,27600,43700,3880,7340,20600,16550,22900,122000,17300,29200,12500,52000,4132860,null,1348900,49700,83700,43200,82900,55100,101600,47000,970,8160,66200,71900,95300,53200,77600,69500,115700,71100,75300,79600,42400,58900]
[null,2006,57500,76500,18550,320600,224300,304190,523900,26700,18300,59500,31200,134800,43700,9310,23200,9680,33400,43000,107000,68100,34500,7150,9200,45900,8720,73200,56800,13250,71100,9120,27200,14050,43800,15150,26800,80800,18050,30600,47500,50600,39700,101300,187700,23200,7260,9120,45800,44300,43600,3730,9940,13550,8620,10750,44100,361800,34900,28000,43800,3900,7380,20700,17050,24100,122300,17200,29200,12400,51600,4183920,null,1373000,51000,85200,45100,83600,55700,103700,47500,940,8150,66600,73100,96200,53900,78400,70400,119100,72500,76600,81600,43100,60600]
[null,2007,58100,77800,18800,325500,226400,307780,530700,26800,18350,60600,31300,136900,44600,9280,23000,9580,33500,43600,109300,67900,34400,7060,9160,45900,8610,73700,57200,13250,71700,9090,26900,13700,43600,15000,26900,80800,17950,30600,48100,50800,39900,101300,189500,23200,7390,9190,46200,44700,43800,3730,10050,13600,8640,10800,45100,365600,36700,28600,44000,3950,7430,20700,17350,25400,121900,17200,29200,12300,51700,4223340,null,1390400,51900,86400,47200,83900,56100,105000,47800,910,8170,68900,73600,96700,54300,78800,70700,122400,72700,76800,82400,43700,62000]
[null,2008,58500,78800,19000,329600,228200,310920,536700,26800,18350,61800,31600,138700,45300,9290,23000,9580,33500,44100,111300,68000,34300,7020,9110,46000,8540,74100,57400,13300,72400,9100,26900,13450,43500,14900,27200,80900,17750,30700,48600,51100,40100,101100,190800,23300,7550,9290,46500,45200,44100,3720,10100,13650,8660,10950,46000,368700,38200,29100,44000,4010,7470,20800,17600,26300,121700,17300,29300,12300,51700,4258810,null,1405500,52900,87300,48900,84300,56200,106300,47900,880,8240,71200,74000,96900,54400,79300,71100,124900,72900,77200,83200,44300,63100]
[null,2009,59000,79900,19350,333500,230800,315080,542500,26900,18400,63000,31900,140900,46100,9350,23100,9590,33800,44600,113400,68100,34300,6970,9090,46300,8520,74700,57900,13350,73300,9130,27100,13350,43500,14850,27400,81500,17700,30800,49100,51700,40400,101300,192500,23500,7700,9400,46900,45800,44400,3720,10250,13750,8660,11150,46900,372300,39600,29600,44200,4060,7520,20900,17800,26900,121900,17350,29500,12350,52100,4302240,null,1421700,53800,88300,50100,84800,56500,107900,48300,870,8310,73500,74600,97600,54800,80000,71600,126900,73200,77900,83900,44800,64200]
[null,2010,59600,81200,19750,338100,233600,319090,548900,27100,18550,64300,32200,143300,46900,9430,23200,9590,34200,45200,115400,68400,34400,6950,9090,46700,8570,75600,58600,13450,74400,9150,27200,13150,43700,14800,27700,82200,17750,31000,49700,52300,40800,101600,193700,23700,7910,9540,47400,46500,44600,3720,10350,13850,8640,11300,47600,376300,41000,30100,44500,4130,7580,21000,18000,27500,122400,17400,29700,12400,52600,4350240,null,1439600,54800,89300,51400,85600,57000,109500,48700,910,8380,75500,75400,98400,55100,80800,72100,129000,73600,78500,84900,45600,65200]
[null,2011,60100,82100,20200,343500,236400,323440,556200,27200,18650,65400,32400,145600,47700,9500,23300,9590,34300,45600,117200,68800,34400,6890,9070,46800,8530,76200,59000,13450,75400,9160,27400,12950,43800,14700,28000,82800,17750,31000,50200,53000,41300,101700,195400,24000,8130,9690,48200,47500,44700,3760,10500,13900,8680,11550,49400,362300,42900,31000,44900,4210,7680,21200,18150,28400,123100,17500,30000,12450,53200,4383080,null,1459600,55800,90600,53100,86500,57500,111100,49300,930,8510,77100,76000,99400,55700,81800,72900,131100,74100,79300,86000,46500,66300]
[null,2012,60400,82800,20300,348600,238500,327020,562600,27200,18600,66100,32600,148100,48200,9570,23200,9490,34600,45500,118300,68600,34300,6850,8870,47000,8350,76400,59400,13350,76200,9230,27400,12600,43600,14550,28200,83300,17600,31200,50400,53400,41300,101200,196600,24100,8310,9710,48600,48200,44600,3680,10650,13900,8560,11800,50500,355100,44400,31700,45100,4280,7720,21300,18200,28800,123500,17300,30200,12400,53200,4407390,null,1476500,56700,91800,54900,87300,57900,112300,49900,960,8660,78500,76300,100100,56100,82700,73300,133700,74500,79800,86600,47400,67300]
[null,2013,60600,83700,20500,353600,240900,330880,567800,27300,18600,66500,32900,150200,48700,9590,23200,9340,34800,45500,119800,68400,34200,6650,8780,47000,8300,76700,59600,13250,77100,9210,27500,12450,43500,14550,28500,83500,17450,31200,50700,53700,41300,101200,197500,24100,8490,9800,48800,48700,44700,3640,10650,13700,8570,12000,52300,356700,46700,32300,45400,4300,7810,21400,18500,29700,123500,17250,30300,12400,53200,4441560,null,1493200,57300,94000,56800,87000,58500,113500,50700,950,8630,81300,76700,100000,56300,83700,73700,135000,75300,80300,87000,48200,68300]
[null,2014,61900,85400,20900,360100,245300,334600,580400,27900,18900,68200,33300,153200,49500,9720,23400,9400,35300,46700,123000,69600,34700,6800,8910,47500,8390,78200,60500,13550,78200,9300,27600,12500,44100,14700,29100,84300,17650,31700,51700,54600,42100,102400,199900,24500,8710,9990,49700,49600,45400,3740,10550,13700,8620,12200,54300,358000,49600,32800,45800,4440,7870,21700,18950,31300,124900,17350,30600,12450,53800,4515690,null,1520300,58700,96400,58200,88000,58800,115700,51400,960,8740,82200,78200,100800,57300,84600,74800,137800,76700,81900,88900,50600,69700]
[null,2015,63300,87200,21500,368600,249900,338860,595600,28500,19250,70400,33700,156800,50900,9900,23800,9470,35900,47900,126800,70900,35300,6960,9100,48100,8490,79900,61400,13800,79500,9420,27900,12550,44800,14900,29600,85300,17850,32200,52600,55600,42900,103800,202900,24900,8880,10200,50700,50500,46200,3840,10400,13750,8670,12450,56800,365600,53100,33300,46300,4550,7950,22000,19550,33400,126600,17550,30900,12550,54300,4608990,null,1552800,60600,99000,60600,89100,59300,118100,52100,960,8900,83500,79700,101500,58300,85700,76000,141500,78100,84200,91500,53100,71200]
[null,2016,64900,89300,22200,378200,254700,344160,612800,29100,19700,72600,34200,160800,52200,10150,24100,9580,36800,49400,131100,72300,35900,7120,9300,48800,8590,81600,62400,14150,80900,9560,28100,12650,45600,15100,30100,86400,18100,32900,53500,56800,43800,105700,206000,25400,9060,10400,51900,51400,47100,3950,10300,13850,8780,12700,58700,374600,56400,33900,47000,4720,8060,22400,20200,36100,128400,17750,31400,12700,54900,4713430,null,1589700,63200,102100,62900,90300,59700,120500,52800,970,9090,85700,81400,102500,59300,86600,77800,144900,79800,86300,95100,55800,73100]
[null,2017,66500,91800,23000,388600,259000,348410,628900,29900,20200,75600,34800,165100,53700,10300,24500,9610,37700,51500,136600,73700,36600,7300,9510,49200,8670,83200,63400,14400,82200,9650,28300,12700,46200,15300,30600,87300,18300,33700,54300,57800,44600,107500,208400,25800,9240,10650,53000,52000,47900,3990,10100,13800,8790,12850,60300,380400,60000,34400,47400,4900,8120,22700,21100,39000,129900,17850,31600,12750,55500,4812590,null,1625000,66100,105600,64900,91900,60100,122600,53600,970,9240,87300,82800,103400,60100,87400,79200,147800,81500,88400,98000,58700,75300]
[null,2018,67900,94100,23700,397800,262900,351120,642800,30700,20700,78200,35300,168600,55000,10500,24800,9630,38600,53400,142000,74800,37100,7460,9670,49500,8720,84700,64200,14650,83300,9710,28300,12750,46800,15450,31100,88300,18450,34500,55200,58900,45400,108600,211200,26400,9510,10900,54000,52700,48700,4060,9850,13750,8830,12950,61300,383800,63300,34600,47600,5100,8120,22900,22200,42500,131200,18050,31900,12800,55900,4899430,null,1654800,69100,108500,66800,92900,60500,124600,54200,960,9360,88500,84100,103700,60900,87700,80500,149400,82700,90500,100900,61100,77700]
[]
["Stats NZ Projections Based on 2013 Census","2013",60600,83700,20500,{"$f":"SUM(BW25:CA25)","v":353600},{"$f":"CB25+CC25+CG25","v":240900},{"$f":"SUM(CD25:CJ25)-CG25","v":330880},{"$f":"SUM(CK25:CQ25)","v":567800},27300,18600,66500,32900,150200,48700,9590,23200,9340,34800,45500,119800,68400,34200,6650,8780,47000,8300,76700,59600,13250,77100,9210,27500,12450,43500,14550,28500,83500,17450,31200,50700,53700,41300,101200,197500,24100,8490,9800,48800,48700,44700,3640,10650,13700,8570,12000,52300,356700,46700,32300,45400,4300,7810,21400,18500,29700,123500,17250,30300,12400,53200,4442160,null,1493200,57300,94000,56800,87000,58500,113500,50700,950,8630,81300,76700,100000,56300,83700,73700,135000,75300,80300,87000,48200,68300]
[null,"2018",62900,90600,22600,{"$f":"SUM(BW26:CA26)","v":402900},{"$f":"CB26+CC26+CG26","v":267300},{"$f":"SUM(CD26:CJ26)-CG26","v":391540},{"$f":"SUM(CK26:CQ26)","v":638200},29000,20200,75200,35000,168700,53900,10300,24000,9830,37200,49500,134600,71800,35800,6840,8800,48500,8140,80000,62100,13850,81900,9370,27900,12600,44200,14950,30700,88200,17500,32200,53100,56600,43400,105000,212800,25000,9070,10250,51300,51800,46000,3670,10100,13600,8850,12950,60900,387200,61900,34700,47400,4680,8040,22300,20500,38300,129000,17600,31400,12500,55300,4864640,null,1699900,66800,109000,69100,94900,63100,125000,55500,980,9560,114000,86800,110200,63700,93100,82700,153700,82900,88900,96600,56200,77200]
[null,"2023",64100,95500,23600,443300,290000,430600,695300,29400,20700,81700,35900,182100,57200,10850,24000,9770,38100,51800,145800,73400,36200,6630,8550,49400,7890,82100,63400,13900,85100,9440,28100,12100,44400,14900,31900,91400,17300,32500,54700,58300,44900,106800,222600,25500,9330,10500,53000,53700,46900,3690,10000,13550,8910,13450,66800,408800,71900,36300,48500,4790,8190,22800,21400,44000,132000,17550,31800,12400,55900,5157900,null,1859300,76100,119900,80500,100300,66500,136100,58900,1000,10100,132700,95000,117800,68900,100100,91700,167300,89000,95800,101700,63200,86600]
[null,"2028",64900,99200,24400,478100,310900,458860,742200,29600,20900,87200,36500,193500,59900,11000,23800,9650,38700,53800,154900,74000,36400,6370,8220,50000,7610,83900,64400,13800,88000,9490,28200,11500,44400,14750,32900,94200,17000,32600,56200,59500,46100,107800,230500,25800,9530,10650,54300,55300,47400,3680,9910,13450,8910,13850,71500,423800,79200,37800,49400,4880,8330,23300,22200,47700,133900,17500,32100,12300,56300,5389450,null,1990100,84600,128900,91200,103900,69500,147400,61100,1010,10650,144600,102400,123600,73200,105800,99900,177500,94300,100900,104100,69200,96300]
[null,"2033",65200,102400,24900,510800,330800,485330,785200,29500,20900,92400,36900,204400,62300,11000,23300,9430,39000,55500,163600,74100,36300,6030,7790,50300,7250,85200,65100,13550,90400,9510,28000,10750,44000,14450,33800,96700,16600,32400,57500,60300,47100,108100,238000,25900,9670,10800,55300,56500,47600,3640,9800,13250,8820,14200,75800,437500,86200,39200,50000,4930,8420,23600,22900,51100,135300,17300,32200,12100,56300,5595040,null,2112000,92900,137300,101600,106700,72300,158400,62900,1030,11100,156000,109500,129000,77100,111100,107800,186600,99000,105400,105400,75000,106000]
[null,"2038",64900,105000,25200,540900,349400,509250,823300,29000,20700,97200,37100,214700,64300,10950,22600,9120,39100,56900,171700,73600,35800,5620,7260,50200,6810,86000,65300,13150,92400,9470,27800,9920,43400,14000,34400,98800,16050,32000,58500,60600,47700,107700,244600,25800,9720,10850,55800,57400,47500,3580,9670,12950,8680,14400,79600,449100,92900,40500,50200,4980,8480,23900,23300,54300,136200,17000,32100,11800,56000,5769730,null,2222700,100700,144800,111700,109000,74700,169100,64200,1050,11400,166600,116100,133900,80500,115800,115200,194500,103100,109100,105500,80600,115300]
[null,"2043",64200,107300,25200,569300,367500,531120,858100,28400,20300,101700,37000,224800,65900,10850,21700,8760,39000,57900,179500,72600,35100,5180,6670,49900,6310,86300,65400,12700,94100,9420,27400,8980,42500,13550,34800,100700,15350,31500,59400,60500,48100,106700,250400,25600,9740,10850,55800,58000,47200,3510,9500,12600,8500,14550,83100,459100,99500,41900,50200,5030,8540,24100,23600,57400,136500,16500,32000,11450,55500,5922980,null,2326200,108000,151900,121400,111100,76900,179700,65200,1070,11650,176700,122600,138100,83600,120000,122300,201600,106600,112500,104800,86100,124200]
[]
["Revised on 2018 Census",2018,{"$f":"C23","v":67900},{"$f":"D23","v":94100},23700,397800,262900,351120,642800,30700,20700,78200,35300,168600,55000,10500,24800,9630,38600,53400,142000,74800,37100,7460,9670,49500,8720,84700,64200,14650,83300,9710,28300,12750,46800,15450,31100,88300,18450,34500,55200,58900,45400,108600,211200,26400,9510,10900,54000,52700,48700,4060,9850,13750,8830,12950,61300,383800,63300,34600,47600,5100,8120,22900,22200,42500,131200,{"$f":"BP23","v":18050},31900,12800,55900,4899430,null,1654800,69100,108500,66800,92900,60500,124600,54200,960,9360,88500,84100,103700,60900,87700,80500,149400,82700,90500,100900,61100,77700]
["Estimated Projections Using Stats NZ Revision for 2018",2023,{"$f":"C27/C$26*C$33","v":69195.389507154221},{"$f":"D27/D$26*D$33","v":99189.293598233984},24748.672566371682,437688.60759493668,285226.33744855964,386147.7039382949,700311.56377311191,31123.448275862069,21212.376237623765,84959.308510638308,36207.71428571429,181992.05690574984,58367.34693877551,11060.679611650485,24800,9571.2207527975588,39533.870967741932,55881.212121212127,153815.75037147102,76466.852367688029,37514.525139664809,7230.9649122807023,9395.2840909090901,50418.556701030924,8452.1867321867321,86923.375000000015,65543.961352657017,14702.888086642601,86554.700854700859,9782.5400213447174,28502.867383512548,12244.04761904762,47011.76470588235,15398.327759197324,32315.635179153094,91503.628117913831,18239.142857142855,34821.428571428572,56863.276836158198,60669.081272084804,46969.124423963127,110461.71428571429,220926.31578947368,26928,9782.613009922823,11165.853658536585,55789.473684210527,54633.011583011583,49652.82608695652,4082.1253405994553,9752.4752475247533,13699.448529411766,8889.8644067796595,13449.999999999998,67238.752052545155,405210.33057851245,73526.171243941833,36195.389048991354,48704.641350210972,5219.871794871794,8271.4925373134338,23413.452914798207,23174.634146341465,48825.065274151435,134251.16279069768,{"$f":"BP27/BP$26*BP$33","v":17998.721590909092},32306.369426751593,12697.6,56506.509945750455,5194787.280662084]
[null,2028,{"$f":"C28/C$26*C$33","v":70058.982511923692},103032.22958057396,25587.610619469026,472048.10126582277,305782.30452674895,411490.32844664657,747549.60827326856,31335.172413793105,21417.326732673268,90678.723404255317,36812.857142857145,193385.29934795495,61122.448979591834,11213.592233009709,24593.333333333336,9453.6622583926746,40156.451612903227,58038.787878787873,163416.04754829122,77091.922005571032,37721.787709497206,6947.397660818714,9032.6590909090901,51030.927835051538,8152.2358722358722,88829.125,66577.777777777781,14597.111913357399,89504.2735042735,9834.3543223052293,28604.301075268817,11636.904761904761,47011.76470588235,15243.311036789299,33328.664495114004,94306.802721088447,17922.857142857141,34928.571428571428,58422.598870056492,61917.844522968197,48224.423963133639,111496,228766.91729323307,27244.799999999999,9992.3153252480715,11325.365853658537,57157.894736842114,56260.810810810806,50182.17391304348,4071.0626702997274,9664.7029702970303,13598.345588235296,8889.8644067796595,13850.000000000002,71969.622331691295,420078.61570247932,80991.276252019379,37691.066282420747,49608.438818565395,5317.9487179487187,8412.8855721393029,23926.90582959641,24040.9756097561,52930.809399477803,136183.56589147286,17947.44318181818,32611.14649681529,12595.2,56910.849909584082,5427993.2355734445]
[null,2033,70382.829888712236,106355.84988962472,26111.946902654869,504334.17721518985,325354.73251028807,435227.74071614648,790859.5424631777,31229.310344827583,21417.326732673268,96086.170212765966,37216.28571428571,204278.83817427384,63571.428571428572,11213.592233009709,24076.666666666668,9238.1383519837236,40467.741935483871,59872.727272727265,172594.35364041603,77196.10027855153,37618.156424581,6576.5789473684208,8560.1477272727279,51337.113402061863,7766.5847665847659,90205.5,67301.44927536232,14332.671480144405,91945.299145299155,9855.0800426894348,28401.433691756269,10877.976190476191,46588.23529411765,14933.277591973245,34240.390879478829,96809.637188208624,17501.142857142859,34714.28571428571,59774.011299435027,62750.35335689046,49270.506912442397,111806.28571428571,236210.5263157895,27350.400000000001,10139.106945975744,11484.878048780489,58210.526315789473,57481.660231660229,50393.913043478264,4026.8119891008173,9557.425742574258,13396.139705882353,8800.0677966101703,14200,76297.865353037763,433658.3161157025,88149.596122778676,39087.031700288186,50210.970464135018,5372.4358974358975,8503.7810945273632,24234.977578475336,24799.024390243903,56703.655352480411,137607.4418604651,17742.329545454544,32712.738853503186,12390.4,56910.849909584082,5635053.5347322719]
[null,2038,70058.982511923692,109056.29139072847,26426.548672566372,534053.16455696209,343648.55967078189,456678.39812024316,829234.15857098089,30700,21212.376237623765,101077.6595744681,37418,214572.73266152933,65612.244897959186,11162.6213592233,23353.333333333332,8934.445574771109,40571.505376344081,61383.030303030304,181139.67310549776,76675.208913649025,37100,6129.4152046783629,7977.75,51235.051546391755,7295.2334152334151,91052.5,67508.21256038647,13909.566787003609,93979.487179487172,9813.6286019210256,28198.566308243728,10038.095238095239,45952.941176470587,14468.227424749164,34848.208469055375,98912.018140589571,16921.285714285714,34285.714285714283,60813.559322033892,63062.544169611312,49898.156682027649,111392.57142857143,242760.90225563908,27244.799999999999,10191.532524807057,11538.048780487805,58736.84210526316,58397.2972972973,50288.043478260865,3960.4359673024524,9430.6435643564346,13092.830882352941,8660.3841807909612,14400,80122.824302134642,445156.45661157026,95001.130856219708,40383.285302593664,50411.814345991559,5426.9230769230771,8564.3781094527367,24543.04932735426,25232.195121951216,60254.569190600523,138522.79069767441,17434.659090909092,32611.14649681529,12083.199999999999,56607.594936708861,5810992.8491933635]
[null,2043,69303.338632750398,111445.14348785872,26426.548672566372,562093.67088607594,361450.61728395062,476290.68396587833,864284.98903165152,30064.827586206895,20802.475247524751,105757.18085106384,37317.142857142855,224666.74570243034,67244.897959183683,11060.679611650485,22423.333333333332,8581.7700915564601,40467.741935483871,62461.818181818184,189368.49925705793,75633.426183844014,36374.581005586595,5649.5321637426896,7329.420454545454,50928.865979381437,6759.6068796068794,91370.125000000015,67611.594202898545,13433.574007220217,95708.547008547001,9761.8143009605119,27792.831541218638,9086.9047619047615,45000,{"$f":"AJ31/AJ$26*AJ$33","v":14003.177257525083},35253.420195439743,100814.1723356009,16183.285714285714,33750,61749.152542372874,62958.480565371028,50316.589861751156,110358.28571428571,248517.29323308272,27033.600000000002,10212.502756339582,11538.048780487805,58736.84210526316,59007.722007722004,49970.434782608696,3882.9972752043595,9264.8514851485143,12738.970588235296,8480.7909604519773,14550,83645.812807881768,455068.6466942149,101750.40387722132,41779.250720461096,50411.814345991559,5481.4102564102559,8624.9751243781102,24748.430493273543,25557.073170731706,63694.516971279372,138827.90697674421,16921.875,32509.554140127388,11724.800000000001,56102.169981916821,5965338.8331716228]
[]
["Interpolated",2018,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":67889.71913087368},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":94119.783453941345},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":23698.335440397263},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":397912.83906173706},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":262908.58645105362},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":351431.80431747437},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":643008.63589096069},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":30686.557197630405},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":20704.066477954388},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":78226.409996032715},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":35307.204081632197},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":168647.59081840515},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":55012.957563817501},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":10509.304206848145},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":24795.079365074635},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":9627.1232379302382},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":38599.176480472088},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":53403.424723446369},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":142062.79629230499},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":74818.189856529236},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":37090.13035389781},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":7457.2301122546196},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":9667.7325036376715},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":49494.329896897078},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":8717.1943371891975},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":84691.597222089767},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":64188.513150691986},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":14646.642026185989},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":83287.891737759113},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":9708.1906116977334},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":28295.97485345602},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":12748.393802016973},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":46793.277310907841},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":15443.028348445892},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":31102.411974549294},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":88298.410898923874},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":18450.418367266655},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":34491.496598482132},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":55190.099542617798},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":58901.651803195477},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":45399.16977545619},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":108600.82086157799},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":211259.86394500732},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":26396.647619128227},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":9508.2524807006121},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":10903.3759194538},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":54005.84795320034},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":52695.155359327793},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":48700.84023475647},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":4059.5610051453114},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":9849.4581958353519},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":13746.389180671424},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":8828.178728312254},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":12949.603174623102},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":61326.362498283386},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":383999.0304775238},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":63390.899299621582},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":34593.669091105461},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":47590.436005622149},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":5098.7891737818718},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":8117.2747373878956},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":22893.479962989688},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":22194.843205451965},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":42570.454639434814},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":131227.44432091713},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":18046.744227766991},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":31889.518248856068},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":12794.311111092567},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":55887.96607246995},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B40^{1,2,3})","v":4900595.8179016113}]
[null,{"$f":"B40+1","v":2019},{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":68196.356332808733},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":95212.186228275299},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":23929.083354398608},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":406179.99276733398},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":267505.44210386276},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":358783.99749755859},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":655046.49540710449},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":30806.897164821625},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":20825.768033921719},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":79624.581627845764},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":35502.00244897604},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":171425.42894363403},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":55714.862325847149},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":10645.216828346252},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":24821.591745942831},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":9624.757139980793},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":38815.439255714417},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":53919.496296286583},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":144517.69928455353},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":75208.868302583694},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":37202.111359417439},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":7420.4328468590975},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":9623.4430663734674},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":49709.495728969574},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":8670.2122382223606},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":85172.77388882637},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":64496.216302394867},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":14675.856397867203},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":83984.107122510672},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":9726.4371411576867},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":28357.337406814098},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":12659.37316711247},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":46867.072268888354},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":15452.378563523293},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":31353.180145859718},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":88972.755548536777},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":18414.35175511241},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":34589.292517185211},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":55543.605273157358},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":59292.891311854124},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":45735.131768018007},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":109039.75201797485},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":213261.65127038956},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":26525.077333390713},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":9569.9528933688998},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":10957.772109936923},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":54382.609858036041},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":53115.999595433474},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":48925.687025547028},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":4067.751595467329},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":9829.6095866560936},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":13745.811449578032},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":8848.832898914814},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":13056.184126999229},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":62575.427289009094},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":388522.08553314209},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":65539.953536987305},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":34931.929555177689},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":47839.539803057909},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":5127.575010150671},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":8153.0923825055361},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":23010.234265759587},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":22401.03247398138},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":43925.339634895325},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":131889.49821639061},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":18041.049882590771},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":31995.658072948456},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":12782.071872979403},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":56046.178524106741},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B41^{1,2,3})","v":4963068.8700866699}]
[null,{"$f":"B41+1","v":2020},{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":68483.213142573833},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":96256.475643634796},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":24150.41651917994},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":414245.16456031799},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":272028.90388584137},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":365813.7640838623},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":666711.11249542236},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":30914.358927249908},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":20935.920792043209},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":80986.730023145676},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":35687.29142857343},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":174128.98731422424},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":56396.6439909935},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":10764.550161600113},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":24836.924444317818},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":9618.827589020133},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":39017.082915008068},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":54424.608754277229},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":146895.65923690796},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":75561.936738014221},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":37303.393668502569},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":7380.1843014210463},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":9574.6674747467041},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":49910.787628859282},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":8621.1590500026941},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":85639.699444532394},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":64788.21857213974},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":14696.776574373245},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":84662.634757816792},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":9743.4743412770331},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":28410.540183126926},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":12565.014814868569},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":46928.376470535994},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":15454.363433659077},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":31598.950705945492},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":89630.217586517334},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":18375.169142842293},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":34673.523809432983},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":55890.537099719048},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":59664.335610479116},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":46059.82263186574},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":109444.43682539463},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":215207.41854667664},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":26643.114666700363},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":9628.6355898454785},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":11009.933441713452},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":54747.695906281471},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":53521.767310142517},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":49132.418357491493},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":4074.179884955287},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":9810.2965897023678},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":13741.911764703691},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":8865.8565624654293},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":13159.377777777612},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":63780.45232629776},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":392829.25623893738},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":67592.719444274902},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":35262.529618859291},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":48078.276230633259},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":5154.4193731844425},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":8187.2312658876181},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":23123.089586421847},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":22603.426341474056},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":45200.864521980286},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":132513.13006043434},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":18035.049494922161},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":32093.251238524914},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":12768.142222225666},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":56190.855213910341},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B42^{1,2,3})","v":5023247.2669677734}]
[null,2021,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":68750.145627945662},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":97254.590476036072},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":24362.241719394922},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":422116.25316619873},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":276481.41971158981},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":372537.63247299194},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":678016.58807373047},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":31009.036584556103},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":21034.752475321293},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":82314.334143877029},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":35863.07102040574},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":176762.13030719757},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":57058.620019376278},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":10868.233009576797},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":24841.215238004923},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":9609.3694172427058},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":39204.476395249367},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":54918.522366523743},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":149200.61473083496},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":75878.413794994354},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":37393.839106172323},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":7336.5474909245968},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":9521.4545671343803},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":50098.296318084002},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":8569.9633555859327},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":86091.903333306313},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":65064.703749597073},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":14709.637613713741},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":85323.610256284475},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":9759.2837891876698},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":28455.763509124517},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":12465.390702977777},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":46977.236974775791},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":15449.212613463402},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":31839.45351344347},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":90271.108476400375},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":18332.68310213089},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":34744.571428537369},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":56230.756416559219},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":60016.07720002532},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":46373.195874512196},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":109815.33496594429},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":217098.93018245697},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":26750.994285821915},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":9684.3285304754972},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":11059.836283385754},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":55100.591478586197},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":53912.594153285027},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":49321.504761815071},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":4078.9097911119461},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":9791.4108439683914},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":13734.690126049332},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":8879.3472757339478},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":13259.161904785782},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":64943.316537380219},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":396930.49883270264},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":69555.10546875},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":35585.912446975708},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":48306.511392354965},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":5179.4288156032562},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":8219.7407628446817},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":23232.091565206647},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":22801.736028015614},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":46401.862487792969},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":133099.46991443634},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":18028.355627715588},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":32182.523506104946},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":12752.408380925655},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":56322.130922198296},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B43^{1,2,3})","v":5081214.5038452148}]
[null,2022,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":68997.009856820107},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":98208.469503879547},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":24564.465739578009},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":429801.15732383728},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":280865.43750524521},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":378972.13106155396},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":688977.02304840088},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":31091.024236470461},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":21122.490806102753},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":83608.872948408127},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":36029.341224487871},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":179328.72229385376},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":57701.107871711254},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":10957.194174528122},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":24834.60190474987},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":9596.417456805706},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":39377.988632798195},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":55400.997402667999},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":151436.50435066223},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":76159.318105697632},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":37473.309497177601},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":7289.5854301899672},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":9463.8531818091869},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":50272.112518429756},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":8516.5537381619215},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":86528.914999842644},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":65325.855624437332},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":14714.674574434757},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":85967.169230729342},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":9773.8470620475709},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":28493.187711209059},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":12360.572789147496},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":47013.700840294361},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":15437.155757308006},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":32074.418427467346},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":90895.739682674408},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":18286.706204116344},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":34802.816326260567},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":56564.124616712332},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":60348.208581477404},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":46675.205003298819},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":110152.90612232685},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":218937.95059013367},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":26848.950857102871},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":9737.0596755370498},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":11107.457003474236},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":55440.781954884529},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":54288.615774899721},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":49493.416770339012},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":4082.0052316188812},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":9772.8439886868},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":13724.146533610299},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":8889.4025956094265},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":13355.514285735786},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":66065.898850440979},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":400835.76957130432},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":71433.020079612732},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":35902.521202087402},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":48524.111392408609},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":5202.7098900973797},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":8250.6702487468719},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":23337.285842373967},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":22995.672752439976},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":47533.166728019714},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":133649.6478407383},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":18020.580844223499},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":32263.700636863708},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":12734.756571441889},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":56440.140428841114},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B44^{1,2,3})","v":5137054.0757446289}]
[null,2023,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":69223.661897152662},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":99120.051507949829},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":24756.995364516973},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":437307.77577018738},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":285183.40518379211},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":385133.78827667236},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":699606.51832580566},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":31160.415982484818},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":21199.363507688046},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":84871.825396537781},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":36186.102040816098},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":181832.62765407562},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":58324.425008177757},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":11032.362458944321},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":24817.222222089767},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":9580.0065397545695},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":39537.988564372063},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":55871.794131934643},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":153607.26667976379},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":76405.668302297592},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":37541.666666656733},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":7239.3611342459917},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":9401.9121572971344},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":50432.32695132494},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":8460.8587808609009},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":86950.263888835907},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":65571.857986330986},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":14712.122514367104},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":86593.447293430567},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":9787.1457369811833},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":28522.993116021156},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":12250.633030980825},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":47037.815126016736},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":15418.422519505024},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":32303.575306355953},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":91504.422668516636},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":18237.051020354033},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":34848.639455676079},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":56890.503093957901},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":60660.822255820036},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":46965.803525738418},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":110457.60997724533},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":220726.24418067932},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":26937.219047665596},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":9786.8569853454828},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":11152.771970562637},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":55767.752715110779},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":54649.967824906111},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":49648.624913811684},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":4083.5301240980625},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":9754.4876630604267},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":13710.280987393111},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":8896.1200789213181},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":13448.412698421627},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":67150.078191757202},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":404555.02467918396},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":73232.371719360352},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":36212.799048662186},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":48730.942334741354},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":5224.3691493570805},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":8280.0690989196301},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":23438.71805819869},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":23184.947735309601},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":48599.610427856445},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":134164.79389739037},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":18011.337707519531},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":32337.00839138031},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":12715.073015868664},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":56545.0185136199},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B45^{1,2,3})","v":5190849.4776763916}]
[null,2024,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":69429.957816630602},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":99991.275265693665},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":24939.737378880382},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":444644.00723457336},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":289437.77067136765},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":391039.13250732422},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":709919.17481613159},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":31217.305922269821},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":21265.598302662373},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":86104.670448541641},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":36333.353469390422},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":184277.7107629776},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":58928.888888776302},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":11094.666666507721},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":24789.213968187571},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":9560.1714983358979},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":39684.845127046108},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":56330.672823488712},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":155716.84030342102},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":76618.483016729355},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":37598.77243950963},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":7185.9376180320978},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":9335.680331915617},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":50579.030338674784},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":8402.8070668131113},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":87355.479444265366},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":65802.894624590874},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":14702.216491937637},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":87202.580056905746},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":9799.1613911315799},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":28545.360050022602},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":12135.643386334181},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":47049.626890748739},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":15393.242554664612},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":32526.654009640217},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":92097.468898415565},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":18183.530122429132},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":34882.421768665314},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":57209.753241866827},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":60954.010724037886},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":47244.944949194789},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":110729.90621304512},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":222465.5753660202},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":27016.033523738384},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":9833.7484202235937},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":11195.757553208619},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":56080.989139556885},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":54996.78595328331},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":49787.599723935127},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":4083.5483863204718},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":9736.2335062623024},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":13693.093487393111},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":8899.5972823798656},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":13537.834920641035},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":68197.733489513397},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":408098.22040748596},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":74959.06885433197},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":36517.189149618149},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":48926.870323508978},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":5244.5131461024284},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":8307.9866887629032},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":23536.433852910995},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":23369.272195339203},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":49606.026776313782},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":134646.03814411163},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":18000.238780796528},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":32402.672530531883},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":12693.243936538696},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":56636.899956971407},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B46^{1,2,3})","v":5242684.2048492432}]
[null,2025,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":69615.75368309021},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":100824.0795545578},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":25112.598567262292},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":451817.75045013428},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":293630.98187923431},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":396704.69217300415},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":719929.09342575073},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":31261.788155436516},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":21321.422913730145},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":87308.887064933777},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":36471.095510203391},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":186667.83598899841},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":59514.816974520683},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":11145.035598278046},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":24750.714920580387},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":9536.9471646845341},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":39818.927256941795},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":56777.393747091293},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":157769.16380119324},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":76798.780880689621},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":37644.488640576601},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":7129.3778965622187},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":9265.2065440267324},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":50712.313402026892},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":8342.3271791487932},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":87744.091111183167},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":66019.149328947067},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":14685.191564917564},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":87794.70313385129},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":9809.8756016306579},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":28560.468840003014},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":12015.675812616944},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":47049.183193251491},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":15361.84551680088},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":32743.384396016598},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":92675.189835786819},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":18125.956081628799},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":34904.544217705727},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":57521.736454159021},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":61227.866487175226},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":47512.582781091332},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":110970.25451231003},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":224157.70855665207},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":27085.628952383995},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":9877.7619404494762},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":11236.390119992197},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":56379.976608157158},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":55329.205809801817},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":49910.811732172966},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":4082.1239358186722},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":9717.9731573462486},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":13672.584033610299},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":8899.9317628443241},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":13623.758730180562},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":69210.743669986725},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":411475.31300735474},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":76619.01992893219},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":36816.134669065475},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":49111.761462777853},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":5263.2484330236912},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":8334.4723935425282},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":23630.478866800666},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":23548.357352018356},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":50557.248952865601},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":135094.51064300537},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":17986.896626770496},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":32460.918814957142},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":12669.155555576086},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":56715.919538408518},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B47^{1,2,3})","v":5292641.7522735596}]
[null,2026,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":69780.905564367771},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":101620.40315294266},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":25275.485714316368},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":458836.9041595459},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":297765.48673295975},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":402146.99566268921},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":729650.37506484985},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":31293.956781625748},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":21367.065063595772},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":88485.95420384407},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":36599.328163266182},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":189006.86770915985},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":60082.526724874973},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":11184.398058414459},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":24701.86285713315},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":9510.3683708757162},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":39940.603891432285},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":57211.717171788216},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":159768.17575931549},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":76947.580527544022},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":37678.677095025778},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":7069.74498462677},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":9190.5396320670843},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":50832.26686295867},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":8279.3477009832859},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":88115.628333210945},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":66220.805888950825},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":14661.282791674137},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":88369.952136784792},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":9819.2699456140399},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":28568.499812155962},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":11890.802267640829},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":47036.531092405319},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":15324.461060702801},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":32953.496324062347},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":93237.89694416523},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":18064.1414693892},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":34915.387755036354},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":57826.314124315977},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":61482.482046097517},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":47768.670528881252},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":111179.11455762386},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":225804.40816307068},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":27146.240000009537},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":9918.9255063682795},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":11274.646039478481},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":56664.200501203537},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":55647.363044559956},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":50018.731469988823},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":4079.3206902593374},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":9699.5982555747032},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":13648.752626048401},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":8897.2210772037506},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":13706.161904774606},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":70190.98766040802},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":414696.2587223053},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":78218.133396148682},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":37110.078770637512},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":49285.481856495142},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":5280.6815629005432},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":8359.5755886733532},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":23720.898740112782},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":23721.914425134659},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":51458.110157012939},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":135511.34145522118},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":17970.923809289932},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":32511.973005652428},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":12642.694095253944},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":56782.21203815937},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B48^{1,2,3})","v":5340805.6152038574}]
[null,2027,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":69925.269528269768},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":102382.18484163284},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":25428.305604755878},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":465709.36708831787},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":301843.7331495285},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":407382.57138061523},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":739097.12064743042},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":31313.905900418758},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":21402.752475202084},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":89637.350826501846},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":36718.051428571343},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":191298.6703004837},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":60632.335600793362},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":11213.682847738266},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":24642.795555502176},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":9480.4699491560459},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":40050.243966579437},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":57633.403367102146},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":161717.81475830078},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":77065.900587797165},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":37701.199627548456},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":7007.1018972843885},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":9111.7284343391657},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":50938.98144325614},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":8213.797215461731},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":88469.620555400848},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":66408.048094391823},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":14630.725230634212},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":88928.46267798543},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":9827.3260002434254},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":28569.633293539286},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":11761.094709008932},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":47011.717647045851},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":15281.318840622902},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":33156.719652593136},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":93785.901688277721},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":17997.898857116699},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":34915.33333325386},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":58123.347646057606},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":61717.949901819229},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":48013.161699965596},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":111356.94603157043},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":227407.43859577179},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":27198.101333320141},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":9957.2670782729983},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":11310.501680199057},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":56933.146198749542},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":55951.393307566643},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":50111.829468846321},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":4075.2025673240423},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":9681.0004400610924},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":13621.599264704622},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":8891.5627821683884},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":13785.022222232074},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":71140.344389438629},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":417771.01379013062},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":79762.317717552185},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":37399.464617490768},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":49447.897608995438},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":5296.9190882444382},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":8383.345649510622},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":23807.739113092422},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":23889.654634177685},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":52313.443573951721},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":135897.66063714027},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":17951.932891368866},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":32556.060863316059},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":12613.745777785778},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":56835.912236332893},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B49^{1,2,3})","v":5387259.2886505127}]
[null,2028,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":70048.701642781496},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":103111.36339664459},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":25570.965023159981},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":472443.03797531128},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":305868.16904973984},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":412427.94775009155},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":748283.43107223511},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":31321.729611366987},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":21428.71287125349},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":90764.555891990662},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":36827.265306122601},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":193547.10813617706},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":61164.561062633991},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":11233.818770170212},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":24573.650793641806},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":9447.2867315933108},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":40148.216419160366},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":58042.212602198124},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":163622.0193862915},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":77154.759693622589},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":37711.918063253164},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":6941.5116494297981},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":9028.8217893093824},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":51032.54786452651},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":8145.604305639863},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":88805.597222328186},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":66581.059734582901},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":14593.753939568996},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":89470.370370268822},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":9834.0253426171839},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":28564.049610227346},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":11626.625094518065},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":46974.789915949106},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":15232.648510873318},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":33352.784240722656},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":94319.51553106308},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":17927.040816396475},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":34904.76190495491},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":58412.698412716389},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":61934.362555354834},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":48246.009801790118},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":111504.20861673355},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":228968.56426715851},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":27241.447619140148},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":9992.8146164789796},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":11343.933410752565},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":57186.299080848694},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":56241.432248443365},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":50190.576259493828},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":4069.8334847092628},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":9662.0713500082493},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":13591.123949577101},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":8883.0544345378876},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":13860.317460332066},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":72060.692781925201},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":420709.53446388245},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":81257.481345176697},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":37684.735373735428},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":49598.8748241961},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":5312.0675620436668},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":8405.8319513201714},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":23891.04562599957},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":24051.289198696613},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":53128.082391738892},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":136254.59825205803},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":17929.536435604095},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":32593.408148705959},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":12582.196825385094},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":56877.154912561178},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B50^{1,2,3})","v":5432086.2677001953}]
[null,2029,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":70151.057975620031},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":103809.87759923935},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":25703.370754316449},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":479045.81555175781},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":309841.24235391617},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":417299.65316009521},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":757223.40725708008},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":31317.522014260292},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":21445.173974573612},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":91869.048361301422},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":36926.969795919955},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":195756.04558944702},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":61679.520570218563},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":11245.734627485275},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":24494.56634914875},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":9410.8535503596067},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":40234.890186011791},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":58437.905146837234},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":165484.72822284698},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":77215.17647767067},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":37710.69422724843},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":6873.0372560918331},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":8941.8685353547335},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":51113.056848287582},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":8074.6975547671318},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":89123.087777733803},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":66740.024599194527},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":14550.603976845741},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":89995.81082624197},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":9839.3495499044657},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":28551.929089158773},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":11487.465381711721},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":46925.794957995415},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":15178.67972612381},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":33541.419947504997},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":94839.049937188625},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":17851.379918396473},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":34884.054421663284},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":58694.227818161249},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":62131.812507688999},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":48467.168341778219},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":111621.36199533939},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":230489.54958724976},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":27276.513523757458},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":10025.596081264317},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":11374.917599666864},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":57423.144528031349},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":56517.61551746726},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":50255.442374110222},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":4063.277360022068},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":9642.7026246190071},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":13557.326680670492},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":8871.79359126091},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":13932.025396846235},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":72953.911768913269},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":423521.77698516846},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":82709.532733917236},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":37966.334202408791},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":49738.279606163502},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":5326.2335368096828},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":8427.0838695317507},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":23970.863919094205},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":24206.5293379426},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":53906.859798431396},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":136583.28436112404},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":17903.347005724907},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":32624.240622758865},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":12547.933460325003},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":56906.074847072363},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B51^{1,2,3})","v":5475370.0474243164}]
[null,2030,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":70232.194594562054},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":104479.66622447968},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":25825.429582819343},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":485525.59855079651},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":313765.40097999573},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":422014.21603012085},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":765931.15010452271},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":31301.377208590508},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":21452.363507688046},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":92952.307192087173},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":37017.164897959679},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":197929.34704017639},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":62177.531584143639},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":11250.359223127365},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":24405.67999997735},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":9371.2052376270294},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":40310.634203672409},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":58820.241269826889},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":167309.87985420227},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":77248.16957116127},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":37697.389944136143},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":6801.7417320609093},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":8850.9175108224154},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":51180.599116355181},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":8001.0055458694696},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":89421.621666669846},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":66885.126477837563},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":14501.510400474072},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":90504.919658094645},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":9843.2801992185414},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":28533.45205655694},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":11343.687528342009},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":46864.779831930995},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":15119.642140388489},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":33722.356631159782},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":95344.816370010376},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":17770.728734642267},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":34853.591836690903},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":58967.79725587368},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":62310.39225974679},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":48676.590827308595},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":111708.86585009098},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":231972.15896892548},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":27303.533714354038},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":10055.63943298161},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":11403.430615540594},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":57643.167919754982},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":56780.078764468431},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":50306.898343682289},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":4055.5981107950211},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":9622.7859029471874},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":13520.207457982004},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":8857.8778089284897},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":14000.123809531331},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":73821.880271434784},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":426217.69759368896},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":84124.380336761475},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":38244.704268097878},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":49865.978059053421},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":5339.5235652923584},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":8447.1507793962955},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":24047.239632681012},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":24355.086271882057},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":54654.608975410461},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":136884.84902191162},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":17872.977164626122},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":32648.784045994282},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":12510.841904759407},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":56922.806819975376},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B52^{1,2,3})","v":5517194.1230773926}]
[null,2031,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":70291.967567503452},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":105122.66805362701},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":25937.048293292522},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":491890.28571510315},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":317643.09284734726},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":426588.16474914551},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":774420.76052474976},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":31273.389293909073},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":21450.509193778038},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":94015.811346054077},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":37097.8506122455},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":200070.87685489655},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":62658.911564648151},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":11248.621359109879},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":24307.129523724318},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":9328.3766254931688},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":40375.817409157753},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":59188.981240987778},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":169101.41286182404},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":77254.75760602951},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":37671.867039173841},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":6727.6880923807621},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":8756.0175541341305},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":51235.265390276909},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":7924.4568621218204},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":89700.728333115578},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":67016.549160242081},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":14446.70826870203},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":90997.832478612661},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":9845.7988677062094},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":28508.798839390278},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":11195.363492116332},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":46791.791596621275},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":15055.76540851593},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":33895.324150919914},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":95837.126293122768},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":17684.899836719036},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":34813.755101919174},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":59233.268119513988},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":62470.194312602282},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":48874.230765879154},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":111767.17986392975},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":233418.15682029724},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":27322.742857158184},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":10082.972631901503},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":11429.448826931417},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":57845.854636669159},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":57028.957639217377},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":50345.414699912071},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":4046.8596548289061},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":9602.2128241956234},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":13479.766281509772},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":8841.404644548893},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":14064.59047620371},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":74666.477221488953},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":428807.25253105164},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":85507.932612419128},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":38520.288733363152},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":49981.836286962032},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":5352.0442002117634},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":8466.0820563584566},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":24120.218406960368},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":24496.671219408512},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":55376.163122177124},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":137160.42229580879},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":17838.039474964142},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":32667.264179468155},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":12470.808380961418},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":56927.485610902309},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B53^{1,2,3})","v":5557641.9896850586}]
[null,2032,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":70330.232962369919},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":105740.82186460495},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":26038.133670464158},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":498147.77577018738},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":321476.76587581635},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":431038.02773666382},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":782706.339427948},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":31233.652370035648},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":21439.838755249977},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":95061.039783239365},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":37169.026938773692},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":202184.49941444397},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":63123.977972090244},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":11241.44983792305},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":24199.05269831419},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":9282.4025461599231},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":40430.808738648891},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":59543.88532948494},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":170863.26583003998},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":77235.959216356277},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":37633.987337052822},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":6650.9393520057201},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":8657.2175036072731},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":51277.14639171958},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":7844.9800866544247},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":89959.937222242355},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":67134.476435780525},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":14386.432639956474},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":91474.684900224209},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":9846.8871325179935},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":28478.149763941765},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":11042.565230607986},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":46706.877310931683},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":14987.279184579849},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":34060.052365422249},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":96316.291171073914},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":17593.705795943737},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":34764.925169944763},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":59490.501802504063},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":62611.311167150736},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":49060.041664838791},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":111796.76371872425},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":234829.30755472183},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":27334.375619113445},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":10107.623638369143},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":11452.94860239327},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":58030.690058588982},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":57264.38779181242},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":50371.461973667145},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":4037.125909820199},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":9580.8750275671482},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":13436.003151259385},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":8822.4716549217701},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":14125.403174627572},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":75489.58154630661},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":431300.39804077148},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":86866.098008155823},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":38793.530762672424},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":50085.720393806696},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":5363.9019942879677},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":8483.9270756989717},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":24189.845882222056},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":24630.995400846004},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":56076.355425834656},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":137411.13424372673},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":17798.146500706673},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":32679.906783938408},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":12427.719111144543},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":56920.246000170708},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B54^{1,2,3})","v":5596797.1423797607}]
[null,2033,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":70346.846846878529},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":106336.06643533707},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":26128.59249894321},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":504305.96745109558},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":325268.86798477173},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":435380.33337402344},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":790801.9877281189},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":31182.260536462069},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":21420.579915165901},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":96089.4714615345},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":37230.693877551705},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":204274.07909011841},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":63573.048267006874},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":11229.773462772369},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":24081.587301552296},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":9233.3178317472339},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":40475.977129042149},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":59884.713804721832},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":172599.37734222412},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":77192.793032169342},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":37583.612662881613},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":6571.5585258752108},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":8554.5661976784468},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":51306.332842350006},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":7762.5038025826216},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":90198.777777671814},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":67239.092094063759},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":14320.918571949005},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":91935.612535566092},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":9846.5265707820654},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":28441.685156732798},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":10885.364701464772},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":46610.084033608437},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":14914.413123130798},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":34216.271134018898},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":96782.622466981411},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":17496.959183692932},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":34707.482993125916},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":59739.359698683023},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":62733.835324436426},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":49233.977031692863},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":111798.07709741592},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":236207.3755812645},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":27338.666666805744},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":10129.620412662625},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":11473.906310472637},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":58197.159565329552},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":57486.504872173071},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":50385.510697245598},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":4026.460793197155},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":9558.6641521751881},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":13388.918067226186},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":8801.176396727562},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":14182.539682552218},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":76293.072170734406},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":433707.09037780762},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":88204.784982681274},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":39064.873519182205},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":50177.4964838624},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":5375.2035001814365},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":8500.7352128177881},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":24256.167698740959},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":24757.770034849644},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":56760.019064903259},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":137638.11492586136},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":17752.910804390907},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":32686.937620043755},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":12381.460317462683},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":56901.222767561674},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B55^{1,2,3})","v":5634743.0761566162}]
[null,2034,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":70341.665288835764},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":106910.34054327011},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":26208.331563442945},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":510372.75949478149},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":329021.8470954895},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":439631.61008834839},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":798721.80632019043},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":31119.307892739773},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":21392.960395991802},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":97102.585342168808},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":37282.851428572088},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":206343.48025894165},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":64006.439909517765},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":11214.521035194397},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":23954.871111065149},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":9181.1573143601418},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":40511.691517233849},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":60211.226936042309},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":174313.68598175049},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":77126.27768445015},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":37520.604841768742},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":6489.6086289286613},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":8448.1124747544527},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":51322.915463864803},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":7676.9565929919481},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":90416.779444336891},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":67330.579924702644},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":14250.401123166084},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":92380.750997066498},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":9844.6987596191466},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":28399.585344552994},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":10723.833862453699},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":46501.458823516965},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":14837.396878480911},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":34363.710315048695},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":97236.431645452976},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":17394.47257143259},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":34641.809523820877},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":59979.703201591969},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":62837.859285384417},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":49395.990373805165},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":111771.57968235016},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":237554.1253118515},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":27335.850666642189},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":10148.990915104747},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":11492.29831976071},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":58344.748537898064},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":57695.444530129433},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":50388.03140103817},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":4014.9282228052616},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":9535.4718372523785},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":13338.511029409245},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":8777.6164268553257},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":14235.977777782828},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":77078.82802438736},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":436037.28578567505},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":89529.901993751526},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":39334.760166525841},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":50257.030661016703},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":5386.0552705824375},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":8516.5558429807425},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":24319.229496732354},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":24876.70634162426},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":57431.987234115601},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":137842.49440097809},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":17701.944949507713},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":32688.582448601723},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":12331.918222218752},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":56870.550693184137},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B56^{1,2,3})","v":5671563.2862548828}]
[null,2035,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":70314.544356137514},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":107465.58296966553},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":26277.257648572326},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":516356.05063056946},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":332738.1511259079},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":443808.3863067627},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":806479.89613723755},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":31044.888538599014},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":21357.207920789719},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":98101.860384702682},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":37325.499591838568},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":208396.56729507446},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":64424.470359683037},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":11196.621358633041},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":23819.041904747486},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":9125.955826215446},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":40538.320839703083},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":60523.184992790222},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":176010.1303319931},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":77037.431807994843},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":37444.825698316097},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":6405.1526760756969},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":8337.9051731675863},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":51326.98497787118},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":7588.2670411318541},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":90613.471666574478},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":67409.123717427254},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":14175.115351498127},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":92810.235897362232},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":9841.385276209563},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":28352.030653655529},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":10558.044671207666},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":46381.048739507794},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":14756.460105001926},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":34502.099767446518},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":97678.030169606209},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":17286.058530718088},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":34568.285714387894},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":60211.393704593182},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":62923.475551009178},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":49546.035198606551},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":111717.73115634918},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":238871.32115936279},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":27326.162285804749},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":10165.763105995953},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":11508.100998811424},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":58472.942355751991},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":57891.342415839434},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":50379.49461710453},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":4002.5921162515879},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":9511.1897218823433},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":13284.782037814148},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":8751.8893021047115},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":14285.695238102227},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":77848.728031635284},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":438300.9405002594},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":90847.357487678528},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":39603.633868694305},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":50324.18902951479},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":5396.5638583302498},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":8531.4383416175842},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":24379.076916456223},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":24987.515539944172},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":58097.093126296997},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":138025.40273118019},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":17644.861498832703},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":32685.067030608654},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":12278.979047656059},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":56828.364556998014},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B57^{1,2,3})","v":5707341.2677764893}]
[null,2036,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":70265.340116530657},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":108003.73249197006},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":26335.277539029717},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":522263.73960494995},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":336420.22799539566},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":447927.19036865234},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":814090.35805511475},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":30959.096573650837},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":21313.550212204456},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":99088.775548458099},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":37358.638367347419},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":210437.20457077026},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":64827.457078039646},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":11177.003236055374},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":23674.237460255623},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":9067.7481993958354},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":40556.234033107758},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":60820.348244488239},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":177692.64897632599},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":76927.274032115936},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":37356.137057781219},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":6318.2536822855473},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":8223.9931313097477},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":51318.632105976343},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":7496.3637299537659},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":90788.383888721466},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":67474.907261610031},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":14095.296315252781},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":93224.202849000692},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":9836.567697647959},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":28299.201410919428},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":10388.069085434079},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":46248.900840342045},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":14671.832457363605},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":34631.169350385666},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":98107.729503691196},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":17171.529632598162},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":34487.292516946793},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":60434.292601585388},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":62990.77662229538},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":49684.065013550222},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":111636.99120163918},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":240160.72753238678},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":27309.836190462112},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":10179.964945651591},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":11521.290716219693},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":58581.226399302483},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":58074.334178984165},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":50360.370876431465},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":3989.5163911134005},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":9485.709445297718},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":13227.731092436239},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":8724.092579305172},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":14331.66984128207},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":78604.651121616364},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":440508.01077270508},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":92163.059927940369},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":39871.937788844109},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":50378.837693363428},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":5406.8358160257339},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":8545.4320839941502},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":24435.75559823215},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":25089.908850133419},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":58760.169920921326},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":138187.96997666359},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":17581.273015975952},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":32676.617126584053},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":12222.5290158391},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":56774.799138784409},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B58^{1,2,3})","v":5742160.5157012939}]
[null,2037,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":70193.908638060093},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":108526.72788858414},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":26382.298019394279},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":528103.72513580322},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":340070.52562379837},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":452004.55073928833},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":821567.29300308228},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":30862.026097476482},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":21262.214993000031},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":100064.80979323387},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":37382.267755102366},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":212469.25646495819},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":65215.717524886131},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":11156.595468759537},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":23520.595555514097},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":9006.5692661106586},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":40565.800034105778},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":61102.476960122585},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":179365.18049812317},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":76796.822990655899},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":37254.400744885206},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":6228.9746624827385},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":8106.4251876026392},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":51297.947569936514},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":7401.1752428114414},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":90941.045555472374},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":67528.114346981049},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":14011.179072797298},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":93622.787464410067},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":9830.2276010848582},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":28241.277942687273},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":10213.979062765837},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":46105.062184840441},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":14583.743589699268},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":34750.648922145367},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":98525.841111660004},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":17050.698448866606},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":34399.210884332657},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":60648.261285990477},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":63039.85500022769},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":49810.033326022327},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":111529.81950104237},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":241424.10884332657},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":27287.107047617435},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":10191.624394401908},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":11531.843840479851},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":58669.086048483849},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":58244.555469661951},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":50331.130710959435},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":3975.76496514678},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":9458.9226465523243},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":13167.358193274587},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":8694.3238151967525},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":14373.879365086555},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":79348.476222038269},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":442668.45284843445},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":93482.917767524719},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":40140.115090847015},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":50420.842756658792},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":5416.9776963293552},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":8558.5864455252886},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":24489.311182275414},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":25183.597491562366},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":59426.050811767578},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":138331.32619690895},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":17510.792063474655},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":32663.458497583866},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":12162.454349219799},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":56709.989218980074},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B59^{1,2,3})","v":5776104.5253143311}]
[null,2038,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":70100.105988353491},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":109036.50793600082},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":26418.225874468684},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":533883.90596580505},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":343691.49193191528},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":456056.99578475952},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":828924.8018951416},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":30753.771209657192},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":21203.429985761642},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":101031.44207930565},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":37396.387755099684},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":214496.58734703064},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":65589.569161117077},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":11136.326860666275},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":23358.253968149424},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":8942.4538584724069},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":40567.387779414654},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":61369.331409454346},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":181031.66348171234},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":76647.097315788269},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":37139.47858479619},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":6137.378631696105},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":7985.2501803934574},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":51265.022091299295},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":7302.6301626563072},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":91070.986111164093},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":67568.92876303196},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":13922.998682022095},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":94006.125356078148},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":9822.3465636596084},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":28178.440575748682},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":10035.846560910344},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":45949.579831928015},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":14492.423156559467},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":34860.268341958523},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":98932.676456868649},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":16923.377551078796},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":34304.421768546104},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":60853.161151409149},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":63070.803185760975},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":49923.893643513322},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":111396.67573678493},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":242663.22950124741},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":27258.209523737431},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":10200.769412502646},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":11539.736740209162},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":58736.006683349609},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":58402.141937792301},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":50292.244651675224},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":3961.4017559736967},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":9430.7209649682045},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":13103.663340334781},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":8662.6805667579174},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":14412.301587313414},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":80082.082258224487},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":444792.22295761108},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":94812.839450836182},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":40408.608938336372},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":50450.070323526859},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":5427.0960520803928},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":8570.9508015215397},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":24539.789308831096},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":25268.292683064938},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":60099.568982124329},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":138456.6014521122},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":17433.031204819679},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":32645.816904187202},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":12098.64126983285},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":56634.069577246904},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B60^{1,2,3})","v":5809256.7914886475}]
[null,2039,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":69983.788235247135},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":109535.01141548157},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":26442.967888772488},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":539612.18083572388},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":347285.57483577728},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":460101.05393218994},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":836176.98561859131},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":30634.426009833813},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":21137.42291367054},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":101990.15136694908},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":37400.998367346823},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":216523.06159496307},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":65949.329446017742},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":11117.126213312149},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":23187.35047608614},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":8875.4368086233735},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":40561.366205751896},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":61620.671861469746},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":182696.03650951385},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":76479.115638971329},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":37011.23240223527},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":6043.528604760766},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":7860.5169480890036},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":51219.946391731501},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":7200.6570726782084},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":91177.734999775887},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":67597.534299492836},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":13830.990201056004},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":94374.352136731148},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":9812.9061625078321},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":28110.869636446238},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":9853.7435374706984},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":45782.500840336084},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":14398.100812256336},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":34959.757468700409},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":99328.547003805637},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":16789.379510164261},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":34203.306122422218},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":61048.853591710329},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":63083.713679879904},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":50025.599473364651},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":111238.01959180832},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":243879.85391998291},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":27223.378285765648},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":10207.427960306406},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":11544.945783954114},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":58781.473683953285},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":58547.229233294725},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":50244.183229923248},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":3946.4906812161207},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":9400.9960395991802},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":13036.646533612162},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":8629.2603906393051},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":14446.914285734296},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":80807.348158359528},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":446889.27735519409},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":96158.733442306519},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":40677.862494945526},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":50466.386497914791},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":5437.2974359095097},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":8582.5745273530483},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":24587.235618188977},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":25343.705644726753},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":60785.557628631592},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":138564.92580246925},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":17347.603003263474},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":32623.918107271194},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":12030.97600004077},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":56547.174993425608},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B61^{1,2,3})","v":5841700.8095703125}]
[null,2040,{"$f":"TREND(C$33:C$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":69844.811446636915},{"$f":"TREND(D$33:D$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":110024.17710494995},{"$f":"TREND(E$33:E$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":26456.430847048759},{"$f":"TREND(F$33:F$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":545296.44846534729},{"$f":"TREND(G$33:G$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":350855.22226238251},{"$f":"TREND(H$33:H$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":464153.25357818604},{"$f":"TREND(I$33:I$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":843337.94510269165},{"$f":"TREND(J$33:J$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":30504.084597766399},{"$f":"TREND(K$33:K$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":21064.421499192715},{"$f":"TREND(L$33:L$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":102942.41661524773},{"$f":"TREND(M$33:M$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":37396.099591836333},{"$f":"TREND(N$33:N$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":218552.54358386993},{"$f":"TREND(O$33:O$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":66295.315840601921},{"$f":"TREND(P$33:P$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":11099.922330141068},{"$f":"TREND(Q$33:Q$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":23008.022857099771},{"$f":"TREND(R$33:R$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":8805.5529487207532},{"$f":"TREND(S$33:S$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":40548.104249715805},{"$f":"TREND(T$33:T$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":61856.258585989475},{"$f":"TREND(U$33:U$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":184362.23816490173},{"$f":"TREND(V$33:V$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":76293.896590948105},{"$f":"TREND(W$33:W$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":36869.524022340775},{"$f":"TREND(X$33:X$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":5947.4875966906548},{"$f":"TREND(Y$33:Y$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":7732.2743290215731},{"$f":"TREND(Z$33:Z$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":51162.811192929745},{"$f":"TREND(AA$33:AA$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":7095.1845560222864},{"$f":"TREND(AB$33:AB$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":91260.82166659832},{"$f":"TREND(AC$33:AC$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":67614.114745736122},{"$f":"TREND(AD$33:AD$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":13735.388688266277},{"$f":"TREND(AE$33:AE$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":94727.603418856859},{"$f":"TREND(AF$33:AF$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":9801.8879747986794},{"$f":"TREND(AG$33:AG$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":28038.745451450348},{"$f":"TREND(AH$33:AH$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":9667.7419501692057},{"$f":"TREND(AI$33:AI$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":45603.872268870473},{"$f":"TREND(AJ$33:AJ$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":14301.006211221218},{"$f":"TREND(AK$33:AK$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":35048.8461612463},{"$f":"TREND(AL$33:AL$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":99713.76421558857},{"$f":"TREND(AM$33:AM$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":16648.516897946596},{"$f":"TREND(AN$33:AN$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":34096.244897842407},{"$f":"TREND(AO$33:AO$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":61235.199999988079},{"$f":"TREND(AP$33:AP$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":63078.678983658552},{"$f":"TREND(AQ$33:AQ$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":50115.104323044419},{"$f":"TREND(AR$33:AR$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":111054.31074821949},{"$f":"TREND(AS$33:AS$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":245075.74650764465},{"$f":"TREND(AT$33:AT$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":27182.847999989986},{"$f":"TREND(AU$33:AU$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":10211.627998113632},{"$f":"TREND(AV$33:AV$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":11547.447340276092},{"$f":"TREND(AW$33:AW$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":58804.972431063652},{"$f":"TREND(AX$33:AX$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":58679.953005999327},{"$f":"TREND(AY$33:AY$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":50187.416977405548},{"$f":"TREND(AZ$33:AZ$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":3931.0956584811211},{"$f":"TREND(BA$33:BA$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":9369.639509677887},{"$f":"TREND(BB$33:BB$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":12966.307773108594},{"$f":"TREND(BC$33:BC$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":8594.1608436405659},{"$f":"TREND(BD$33:BD$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":14477.695238113403},{"$f":"TREND(BE$33:BE$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":81526.152849674225},{"$f":"TREND(BF$33:BF$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":448969.57229042053},{"$f":"TREND(BG$33:BG$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":97526.508194923401},{"$f":"TREND(BH$33:BH$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":40948.318923950195},{"$f":"TREND(BI$33:BI$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":50469.657383978367},{"$f":"TREND(BJ$33:BJ$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":5447.6884004175663},{"$f":"TREND(BK$33:BK$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":8593.5069983154535},{"$f":"TREND(BL$33:BL$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":24631.695750564337},{"$f":"TREND(BM$33:BM$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":25409.54759567976},{"$f":"TREND(BN$33:BN$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":61488.849930763245},{"$f":"TREND(BO$33:BO$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":138657.42931008339},{"$f":"TREND(BP$33:BP$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":17254.12002158165},{"$f":"TREND(BQ$33:BQ$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":32597.987867712975},{"$f":"TREND(BR$33:BR$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":11959.344761908054},{"$f":"TREND(BS$33:BS$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":56449.44024798274},{"$f":"TREND(BT$33:BT$38,$B$33:$B$38^{1,2,3},$B62^{1,2,3})","v":5873520.0745391846}]