{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Cover","Rate peg","Info Paper Table","Rate peg order","Rate peg calcs","Names","BCC-->>","BCC Inputs","CPI T1","PPI T17","BCC calcs","Pop  factor-->>","Prison","ABS Pop T1","Supp val","ABS pop cen","Pop calcs","Pop cen calcs","ESL factor-->>","ESL data","RFS districts & sharing","Rate peg & SV","TPI","ESL calcs","Other adjustments-->>","2024 Election costs","DSL inputs","2026-27 adjustments"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":26,"comments":16,"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":"Cover","index":0,"n_rows":114,"n_cols":38,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"IPART Rate peg model"]
[]
[null,"MODELLER:",null,"Bee Thompson"]
[null,"email",null,"Bee_Thompson@ipart.nsw.gov.au"]
[]
[]
[null,"HOW WE CALCULATE THE RATE PEG"]
[]
[null,"This model calculates a rate peg for each council under the methodology IPART established in 2023. For more information see"]
[null,"IPART, Review of the rate peg methodology, Final Report, August 2023."]
[]
[null,"For more information on the rate peg for the 2026-27 financial year, see"]
[null,"IPART, Rate peg for NSW councils for 2026-27. Information Paper, 30 September 2025"]
[]
[null,"We calculate the rate peg as follows:"]
[]
[]
[]
[null,"BCC (Base Cost Change)"]
[null,null,"The Base Cost Change (BCC) is a forward-looking price index that measures changes in councils' base costs. It has 3 components:"]
[]
[null,null,"●","Employee costs, which are measured by changes in the Local Government State (NSW) Award (the Award) when available, adjusted for changes in the superannuation guarantee. When the Award isn't available at the time we set the rate peg, we use the Reserve Bank of Australia’s(RBA) forecast change in the Wage Price Index (WPI) from the most recent Statement on Monetary Policy, averaging the changes over the year to June and December for the year the rate peg applies.  "]
[null,null,"●","Other operating costs, which are measured by the RBA’s forecast change in the Consumer Price Index (CPI), averaging the changes over the year to June and December for the year the rate peg applies."]
[null,null,"●","Asset costs, which we consider are best measured by the change in the Producer Price Index (PPI) for Road and bridge construction. In the absence of a publicly available forecast for the PPI, we apply an adjustment to the RBA's forecast change in the CPI to derive a forecast change in the PPI. The adjustment reflects the average difference between actual CPI (All groups, Sydney) and actual PPI (Road and bridge construction, NSW) over the past 5 years."]
[]
[null,null,"The model calculates 3 separate BCCs, namely for metropolitan, regional and rural councils respectively."]
[null,null,"●","Each of the separate BCCs weights the 3 cost components differently to reflect the spending pattern of the average council in each group. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The population true-up reflects this and mitigates the impact of intercensal errors.  We also decided that we would apply the true–up for any amount and to all councils for the rate peg for the 2024-25 financial year, due to the uncertainty with ABS population estimates due to the impact of COVID-19. "]
[null,null,"●","We weight the 3 components using the latest 3 years of data obtained from the Financial Data Returns of councils in that group and update the weights annually."]
[]
[null,"Productivity factor"]
[null,null,"We set the productivity factor to 0% as a default."]
[]
[null,"Population factor"]
[null,null,"We calculate the population factor as follows:"]
[]
[]
[]
[null,null,null,"The change in population and the supplementary valuations percentage are based on data that is lagged by 3 years. For example, for the rate peg for the 2024-25 financial year:"]
[]
[]
[]
[]
[]
[null,null,null,"Where ERP = Estimated Residential Population as at 30 June, sourced from the Australian Bureau of Statistics (ABS)."]
[]
[null,null,"We include a population true-up in the rate peg for the 2024-25 financial year following the 2021 Census. "]
[null,null,null,"In our 2021 Review of the rate peg to include population growth, we decided to true–up the population factor based on updates to the Census data. A true–up was decided because the ABS retrospectively recalculates its intercensal estimates of population once the Census data has been obtained. The population true-up reflects this and mitigates the impact of intercensal errors.  We also decided that we would apply the true–up for any amount and to all councils for the rate peg for the 2024-25 financial year, due to the uncertainty with ABS population estimates due to the impact of COVID-19. "]
[]
[null,null,"Census true-up"]
[null,null,null,"The Census true-up is based on the difference between the ABS’s original estimates and their post-Census estimates of the annual growth rates over the 2-year period from 30 June 2019 to 30 June 2021.  Specifically, the true-up is the cumulative difference between the re-calculated population factors and the original population factors for the rate peg for the 2022-23 and 2023-24 financial years."]
[null,null,"For more information about the census true-up, see Review of the rate peg to include population growth, Final Report, September 2021 (Appendix B)."]
[]
[null,"Emergency Services Levy factor (ESL factor)"]
[null,null,"The ESL factor reflects the annual change in the ESL contribution of individual councils, lagged by one year (after sharing arrangements between councils within some rural fire service "]
[null,null,"districts). ESL factors are not the simple increase in a council’s ESL contribution. Instead they reflect the additional change to total permissible income that is needed for a council to meet"]
[null,null,"its ESL obligations after this income has been adjusted by the BCC, the population factor and any specific (non-ESL related) adjustment factors."]
[]
[null,null,"We calculate the  ESL factor as follows:"]
[null,null,null,"General formula                                                                                                   The ESL factor for the 2024-25 rate peg, for example"]
[]
[]
[]
[]
[null,null,"Where:"]
[null,null,"TPI = Total Permissible income"]
[null,null,"ESL = ESL Contribution"]
[null,null,"Rx = Rate peg excluding the ESL factor"]
[null,null,"I = Rate peg or special variation as applicable"]
[null,null,"t = Current year"]
[]
[null,"Emergency Services Levy (ESL) catch-up adjustment for the discontinuation of the ESL subsidy"]
[null,null,"For four years up until 2022-23, the NSW Government subsidised increases in council ESL contributions. These subsidy amounts were excluded when we calculated the rate peg"]
[null,null,"(and hence not recovered from rates). For the ESL contributions for the 2023-24 financial year, the NSW Government discontinued this subsidy and this resulted in substantial increases in "]
[null,null,"councils' ESL contribution costs over and above the increases in the amounts councils were invoiced between the 2022-23 and 2023-24 financial years."]
[]
[null,null,"The ESL factor does not capture the impact on councils of the discontinuation of the subsidy in the 2023-24 financial year. Instead, we address this with a specific adjustment factor for each"]
[null,null," council. "]
[]
[null,"Other adjustments"]
[null,null,"Our methodology makes provision for other adjustments for each council, to be decided when we set the rate peg each year."]
[null,null,"The 2026-27 rate peg includes:"]
[null,null,"(i)","Election cost adjustment: elections occur every 4 years. Instead of removing 100% of the temporary election cost adjustment, and then adding it back in 4 years, we have decided to smooth"]
[null,null,null," the cost of elections over time. To do this, we made an adjustment to allow councils to recover 25% of the 2025-26 election cost adjustment amount each year of the 4 year cycle"]
[null,null,"(ii)","A dams safety levy for 31 councils with declared dams not for water supply purposes. Dams Safety NSW introduced a levy on declared dams  from 1 July 2025."]
[null,null,null,"Dams safety levy commences on 1 July 2025 | Dams Safety"]
[]
[]
[]
[null,"TAB COLOURS"]
[null,"The tabs are coloured-coded as follows:"]
[null,null,"Output tabs (rate peg by council) are in dark blue"]
[null,"Input worksheets:"]
[null,null,"BCC  inputs are light blue"]
[null,null,"Population factor inputs are pink"]
[null,null,"ESL inputs are green"]
[]
[null,"The calculation worksheets are grey (Excel's default colour)"]
[]
[null,"COLOUR CODE FOR WORKSHEETS"]
[null,"This model uses standard IPART colour coding within worksheets:"]
[null,null,"Blue cells indicate inputs"]
[null,null,"Blue font indicates IPART hard-coded values used that should not be changed"]
[null,null,"Key outputs"]
[null,null,"Pink font indicates calculation checks"]
[null,null,"Red indicates assumptions made in calculations"]
[null,null,"Red double line means formula changes across row"]
[]
[]
[null,"PROTECTION"]
[]
[null,"We have protected the worksheets without a password to avoid accidental changes to the calculations. The input cells are all unprotected."]
[null,"If you wish to use Excel's auditing function, you will need to unprotect the worksheets. Please don't change or over-write formulae. "]

{"sheet":"Rate peg","index":1,"n_rows":189,"n_cols":20,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,{"$f":"\"Rate Peg for \"&D9&\"-\"&RIGHT(D9,2)+1","v":"Rate Peg for 2026-27"}]
[]
[]
[1,{"$f":"\"Table \"&A7","v":"Table 1"},"Rate Peg  year"]
[]
[null,"Rate peg for 1 July ",null,2026]
[null,"IPART Determination year",null,{"$f":"D9-1&\"-\"&RIGHT(D9,2)","v":"2025-26"}]
[null,"Rate peg year",null,{"$f":"D9&\"-\"&RIGHT(D9+1,2)","v":"2026-27"}]
[]
[]
[]
[]
[null,{"$f":"'Rate peg calcs'!B34","v":"Rounding rules: We round the Population factor after true-up to 3 decimal places and the final Rate Peg to 3 decimal places. All other components of the Rate Peg are unrounded."}]
[]
[{"$f":"A7+1","v":2},{"$f":"\"Table \"&A18","v":"Table 2"},{"$f":"B4&\" by council\"","v":"Rate Peg for 2026-27 by council"}]
[null,"Org. Id",null,"Council",{"$f":"'Rate peg calcs'!E35","v":"BCC"},{"$f":"'Rate peg calcs'!F35","v":"Super-annuation catch-up adjustment"},{"$f":"LEFT('Rate peg calcs'!G35,10)","v":"ESL factor"},{"$f":"'Rate peg calcs'!H35","v":"ESL subsidy catch-up adjustment"},{"$f":"'Rate peg calcs'!I35","v":"Dams safety levy adjustment"},{"$f":"'Rate peg calcs'!J35","v":"Election cost adjustment"},{"$f":"'Rate peg calcs'!K35","v":"Productivity factor "},{"$f":"'Rate peg calcs'!P35","v":"Core Rate Peg"},{"$f":"'Rate peg calcs'!L35","v":"Change in population in the rate peg"},{"$f":"'Rate peg calcs'!M35","v":"Supplementary valuations percentage"},{"$f":"'Rate peg calcs'!N35","v":"Population factor"},{"$f":"'Rate peg calcs'!O35","v":"Final Rate Peg"},null,{"$f":"'Rate peg calcs'!T35","v":"ESL factor + subsidy catch-up adjustment"},null,"check = 0"]
[null,null,null,null,{"$f":"'Rate peg calcs'!E36","v":"unrounded"},{"$f":"'Rate peg calcs'!F36","v":"unrounded"},{"$f":"LEFT('Rate peg calcs'!G36,10)","v":"unrounded"},{"$f":"'Rate peg calcs'!H36","v":"unrounded"},{"$f":"'Rate peg calcs'!I36","v":"unrounded"},{"$f":"'Rate peg calcs'!J36","v":"unrounded"},{"$f":"'Rate peg calcs'!K36","v":"unrounded"},"rounded",{"$f":"'Rate peg calcs'!L36","v":"unrounded"},{"$f":"'Rate peg calcs'!M36","v":"unrounded"},{"$f":"'Rate peg calcs'!N36","v":"rounded"},{"$f":"'Rate peg calcs'!O36","v":"rounded"}]
[null,{"$f":"'Rate peg calcs'!B37","v":2047},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":"Albury "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7531195621002234E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1528387428057221E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":7.1845597365592477E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3871878339633578E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P21-O21","v":0.03},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":1.404997478655523E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":7.5775561886672997E-3},{"$f":"ROUND(INDEX('Rate peg calcs'!N$37:N$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0)),3)","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5999999999999997E-2},null,{"$f":"SUM(G21:H21)","v":1.3281506990157443E-3},null,{"$f":"ROUND(SUM(E21:J21)-K21,3)+O21-P21","v":0}]
[null,{"$f":"'Rate peg calcs'!B38","v":2079},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":"Armidale Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1004689583585603E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":3.701573329916474E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3947430987415334E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.82250193219057E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P22-O22","v":3.2000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9602541570906684E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":6.4256016127000127E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,4.1116202257523299E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B39","v":54},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":"Ballina "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.5502500843448792E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2128644307553456E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3582073834992434E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":1.391797279861251E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":8.7486929243638899E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,6.5783942232085766E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B40","v":55},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":"Balranald "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8310118875833859E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0752133214839067E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":-6.3908749029596798E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.7999999999999999E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":7.7202543142598223E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5999999999999999E-2},null,8.9062252090672932E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B41","v":2043},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bathurst Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":8.8546056985818757E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5114822968870035E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.8771396583974311E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9548829240433392E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":8.6809972017298405E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,3.3969428667451913E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B42","v":2099},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bayside"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4464286711198383E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6302980478459734E-4},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0190790436676656E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.8999999999999998E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6043073054743173E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":6.2643356912935374E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))","v":3.9E-2},null,4.0767267189658116E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B43","v":60},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bega Valley "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3479286586732625E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":1.976394393565934E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.2886758633706666E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9999999999999995E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":8.6829483433485954E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0254746455179041E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4999999999999996E-2},null,2.1111872594332601E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B44","v":61},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bellingen "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1116724787071206E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":8.6092677917553213E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3866684892955526E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.7999999999999999E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":3.55226362330896E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":9.19172744529923E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7999999999999999E-2},null,9.7209402704624415E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B45","v":62},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":"Berrigan "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0315042998793803E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2315093523484439E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.5077180172559441E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.8000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6611130394538218E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2029669588671613E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8000000000000001E-2},null,4.0346597823363818E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B46","v":64},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":"Blacktown "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2739162364986171E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8535612867668393E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4926272372749061E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3591403616774016E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":2.990318587652796E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":6.3355951344160628E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))","v":5.3999999999999999E-2},null,1.980952910416701E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B47","v":65},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bland "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0268783903027786E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0154696530687795E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.9643917074923618E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5999999999999997E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":9.3884120171673819E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5999999999999997E-2},null,8.0423480433715576E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B48","v":66},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":"Blayney "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1868521357277374E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":2.79012849535855E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.315420569227064E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6223995813162473E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":7.9776625448743513E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7E-2},null,3.0088137089313237E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B49","v":67},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":"Blue Mountains "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0380289052143224E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5034503360339216E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3368923250240477E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.1899087029517991E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":5.7880847049223139E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":9.0424207477688811E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,3.5414792412482438E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B50","v":68},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bogan "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5532523798996423E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3732735510668887E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.0938600409425973E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":5.5762081784386614E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,5.9265259309665315E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B51","v":72},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":"Bourke "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1594610837789297E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":7.7475235399678431E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6725381242421379E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},4.1000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,1.0906984623746773E-2,null,0]
[null,{"$f":"'Rate peg calcs'!B52","v":73},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":"Brewarrina "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6514627705438877E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":7.6279318408749904E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.8673978975350679E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5999999999999997E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5999999999999997E-2},null,1.2279394611418878E-2,null,0]
[null,{"$f":"'Rate peg calcs'!B53","v":74},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":"Broken Hill "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6947509583977501E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5986817045294443E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3942149162304938E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,3.2934326629271947E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B54","v":75},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":"Burwood"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7469440579342047E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":9.6957017260434174E-4},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4294020391568685E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0001882530120474E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":8.3011068142418987E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,1.3442645783977622E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B55","v":76},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":"Byron "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.9335125230048986E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2592907011146777E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.7640164171427591E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8964495447443497E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8102251565938715E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5999999999999999E-2},null,8.6593944881418789E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B56","v":77},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cabonne"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0481591259636858E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1399909070039317E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.0805704664109775E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2969234094675208E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,5.1881500329676172E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B57","v":78},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":"Camden"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.903425329038682E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0575645144737314E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2039274187015027E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6761281697282122E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.4999999999999998E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7268167078500678E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6040593447352153E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5999999999999999E-2},null,-2.8458608145649506E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B58","v":79},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":"Campbelltown "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7800395406714643E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4584211108671021E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6434350354586639E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":-7.3690156449075241E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9319670445072434E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3685917565781457E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,1.8364250649342486E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B59","v":1989},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":"Canada Bay "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1495206629201201E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8314627490940419E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.8445885022999587E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":9.5422562183338222E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6633599871740917E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2000000000000003E-2},null,5.980983412014162E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B60","v":2080},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":"Canterbury-Bankstown"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.1210091663136478E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0499741311098395E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0372439733724499E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9999999999999995E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4507561892171505E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2618422192073433E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0999999999999995E-2},null,1.8378732144784748E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B61","v":81},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":"Carrathool "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0024521008161185E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":5.895556638538503E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1561987399971278E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.6999999999999998E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0853835021706892E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":7.737459978655283E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,7.8980087393546207E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B62","v":2088},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":"Central Coast"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2053169245454372E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7325276049652233E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6071216315485269E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5841430079744985E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P46-O46","v":0.03},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":8.2730592698905259E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":6.3938318328201028E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":2E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,2.0530592974197671E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B63","v":83},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":"Central Darling "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7013136487800708E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":7.7451079228517492E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":0},4.2000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":6.2642369020500244E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8000000000000001E-2},null,1.2446421571631821E-2,null,0]
[null,{"$f":"'Rate peg calcs'!B64","v":84},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cessnock "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":1.065939455129246E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8710483032764779E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1421006115944169E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7445546005251395E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7173255954539899E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8855724506184428E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7999999999999999E-2},null,1.9776422487894026E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B65","v":2037},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":"Clarence Valley"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.3254792914463332E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8074757384155078E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5716349441633564E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0999999999999996E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1525461295506245E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2999999999999997E-2},null,2.7642209455010446E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B66","v":85},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cobar "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7390668915595506E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1112772912654102E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":6.7147165315049667E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.6999999999999998E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,6.8503441828249613E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B67","v":86},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":"Coffs Harbour "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0442312925530317E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0814710524359905E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0914754074973238E-3},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.0764375566030904E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":9.5427435387673842E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6782222561033712E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,2.2858941816912936E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B68","v":90},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":"Coolamon "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":9.9308371663619317E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":8.2757253733681761E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.4647112825801369E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4069026159595488E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))","v":4.9000000000000002E-2},null,9.2688090900043697E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B69","v":93},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":"Coonamble "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":6.4966512577344939E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6487951699110121E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1242447939501425E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P53-O53","v":3.2000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8497409326424528E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5000000000000003E-2},null,{"$f":"SUM(G53:H53)","v":3.2984602956844617E-3},null,{"$f":"ROUND(SUM(E53:J53)-K53,3)+O53-P53","v":0}]
[null,{"$f":"'Rate peg calcs'!B70","v":2094},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cootamundra-Gundagai Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3410346148456783E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":4.4557759161428295E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.8323539238087809E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":8.7542677055019169E-5},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,5.7968105309885078E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B71","v":97},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cowra "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":8.5371009600299379E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1913236809979224E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":5.2222373948544766E-3},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.5482793206913082E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.7999999999999999E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6588988071728483E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2759984688018374E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7999999999999999E-2},null,5.0450337770009158E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B72","v":2090},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":"Cumberland"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7532651277712079E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9082715072677081E-5},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3999574276606544E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.7999999999999997E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9212621549304929E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3035026524235157E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3999999999999997E-2},null,2.7532651277712079E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B73","v":2098},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":"Dubbo Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":6.5064603073515233E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4302229255658944E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.3329130361558251E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":6.9085246899218689E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":9.5823039091181977E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))","v":0.03},null,3.0808689563010467E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B74","v":104},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":"Dungog "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":8.1173575134885635E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5494590062718099E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.9356713207998022E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4233053450747546E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":7.5868106215348698E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))","v":0.04},null,5.3611947576206664E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B75","v":2091},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":"Edward River"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2698239381932408E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":4.064419156975245E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.4648110721951474E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1660649819494585E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))","v":0.03},null,5.3342430951684857E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B76","v":105},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":"Eurobodalla "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":5.5539601740553295E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6184117392624145E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4680091084780384E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.9573079482960842E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":5.5972429301200943E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1538970948144308E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,3.1738077566679473E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B77","v":107},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":"Fairfield "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.0265900666195421E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5360808277730302E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3004042690756968E-3},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.1794762789638347E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1945351803724247E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0115370697545714E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))","v":0.04},null,1.4958149271068349E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B78","v":2092},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":"Federation"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1216422008481827E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":4.362085868181197E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.4970421590446174E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0432766615146916E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":6.3325493034195764E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,4.5742500882660153E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B79","v":108},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":"Forbes "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0586760026407773E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2729077083112745E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.1877304996138865E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2284775979357261E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,5.3315837109520516E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B80","v":2093},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":"Georges River"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":-7.0975217101363637E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0256922918827185E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1878006810961993E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2636948157148673E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0030751762312536E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8000000000000001E-2},null,1.9547170747813546E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B81","v":109},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":"Gilgandra "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5877953841124416E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5905417075396641E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1617354257067295E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5000000000000003E-2},null,6.1783370916521059E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B82","v":2053},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":"Glen Innes Severn"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3578650365061473E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7200840496837843E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.9689697729162142E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8003825812984431E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":2E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6000000000000004E-2},null,6.0779490861899311E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B83","v":2032},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":"Goulburn Mulwaree"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.8634036979543609E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8419236397486378E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.7007366980299992E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6662012473238397E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7596045079391681E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5999999999999999E-2},null,1.6555832699532017E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B84","v":2049},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":"Greater Hume "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":9.1983140800494588E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8713932495829913E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.208325336965483E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2147164205190908E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":3.8844621513944222E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,5.7912246575879374E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B85","v":118},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":"Griffith "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":9.1956592188388657E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9870924974956595E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.4005387634695222E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":7.8891100788911483E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6162430883173542E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,2.0790490896840483E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B86","v":120},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":"Gunnedah "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3738500219738265E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4476894933999724E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.3451279433035211E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.7999999999999997E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":8.5856303660190036E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9999999999999993E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,1.433950993180234E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B87","v":2039},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":"Gwydir "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5016969748468656E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2875435248597932E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4664856494844144E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,5.789240499706659E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B88","v":125},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":"Hawkesbury "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9557972214143633E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2296568154978155E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":4.787061668718408E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.261632290548892E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":8.2178915238317884E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3680037916325563E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.319214787711959E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B89","v":126},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":"Hay "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5156398256479869E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":6.9815826983668115E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6764483414328053E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.7000000000000005E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1311417462000817E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8000000000000001E-2},null,8.497222524014799E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B90","v":2081},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":"Hilltops"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3068628893566996E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8332024026243557E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.0830478433497176E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4411779982340676E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0453492221118833E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,6.1400652919810558E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B91","v":129},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":"Hornsby "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0742116705972869E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":3.661133688247976E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3056625661327899E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":4.971830620245532E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6618549697954826E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6000000000000004E-2},null,4.4685548553077045E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B92","v":131},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":"Hunters Hill "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5398434786468103E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8897967149431628E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.7972807149936235E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.6999999999999996E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":1.709645248610947E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7633574325515782E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":2E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8999999999999998E-2},null,3.4296401935899733E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B93","v":2083},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":"Inner West"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":-7.8638919322146514E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9323154046214435E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":9.1161897953390223E-5},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.6981799185511376E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3928715563202188E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3999999999999997E-2},null,1.8536764852992971E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B94","v":133},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":"Inverell "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":3.951216230289133E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":2.3550785116784444E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":7.8210329711652976E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1663835099796026E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3291980505094614E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1153846153846153E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,2.7502001347073576E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B95","v":135},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":"Junee "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":6.2331883129068124E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1203071013809151E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.3566446344373601E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":9.0441567653838373E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":7.6423385555980129E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7999999999999999E-2},null,4.7436259326715966E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B96","v":136},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":"Kempsey "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6573185994571161E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8171557463800255E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.2574610806653159E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P80-O80","v":3.1E-2},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":5.547035598916672E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":6.8196169227531045E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,1.982887606325737E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B97","v":137},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":"Kiama "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.6308272896392903E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4906273786954372E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":5.8730455753751038E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.3463198987808167E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":7.4779357419243464E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":6.7626316297942227E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,1.4043191057990442E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B98","v":139},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":"Ku-ring-gai"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":1.89054455754587E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7533020075917983E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3290809834140874E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7723420825135176E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0708492779641254E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6766237068561716E-5},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3999999999999997E-2},null,4.6438465651376685E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B99","v":140},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":"Kyogle"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3249549480799946E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0082569823224673E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.2977208301750672E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2040557667934104E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3999999999999997E-2},null,4.3407524771304669E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B100","v":141},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lachlan "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7157901499451926E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0378286388266724E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.4808153201103527E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":"."},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,6.753618788771865E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B101","v":142},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lake Macquarie "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":7.7198330044325649E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6603106231422415E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2366035280423284E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.524541283851232E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P85-O85","v":3.2000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1987355802783428E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4861982394654217E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,{"$f":"SUM(G85:H85)","v":2.4322939235854979E-3},null,{"$f":"ROUND(SUM(E85:J85)-K85,3)+O85-P85","v":0}]
[null,{"$f":"'Rate peg calcs'!B102","v":143},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lane Cove "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":6.641413293722642E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6981543518797117E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4540127231548363E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4526439935494748E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":7.2388135079626947E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7E-2},null,2.3622956812519758E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B103","v":144},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":"Leeton "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4589433308124562E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2108265526692632E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.8444981401562148E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.7E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":6.9991251093615148E-4},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4749262536873156E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7E-2},null,2.3567208857505086E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B104","v":146},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lismore "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":7.5174734956876433E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9829317985693906E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7614296103878367E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":1.66326232856726E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.7346791481381548E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B105","v":2044},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lithgow "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":7.306724845961124E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5560703373994735E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":5.551738365521077E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.4299350191011736E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1297505141732987E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,3.2867428219955858E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B106","v":147},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":"Liverpool "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0000927196375632E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5996556763773098E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":9.9509914910698299E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.669803440183889E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9999999999999995E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9474126337300621E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8779880804243893E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0999999999999995E-2},null,1.4996464044135535E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B107","v":2040},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":"Liverpool Plains "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3629436561814845E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":4.4883317892390143E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":1.101723569492065E-3},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4604209727749836E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":5.2178450300033319E-4},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6000000000000004E-2},null,5.8512754454204986E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B108","v":148},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":"Lockhart "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0200473374441297E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":7.6031320320230347E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.2017132559926773E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2968197879858598E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0822510822510823E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))","v":5.7000000000000002E-2},null,7.9051367657674478E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B109","v":150},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":"Maitland "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3957111534552212E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":9.6188954883547203E-4},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.8199585764563403E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":2.3202726789455674E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":2.234940756332332E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,1.1014606641809941E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B110","v":2084},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":"Mid-Coast"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9689021123164065E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9336246352344632E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0265608089300474E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":6.8531625660037676E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":6.6474891453074331E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.1305148464661038E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B111","v":2042},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":"Mid-Western Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0150981101433309E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4858522465045882E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.4711734339214277E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1420634308202837E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":7.4559712045250033E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6000000000000004E-2},null,2.8873620575189211E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B112","v":155},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":"Moree Plains "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":6.2966048244213527E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6748341420103003E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.0646450128814761E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.3044946244524358E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B113","v":156},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":"Mosman "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5870175984015831E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7743148390008987E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.9441859202798475E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":6.1220980223559707E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":8.7531182983938033E-5},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,6.3613324374024813E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B114","v":2085},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":"Murray River"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":1.020304395341388E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":3.8744916949329179E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.1756922771001995E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7709740357196413E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8447792291048962E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,4.8947960902743061E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B115","v":2086},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":"Murrumbidgee"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1911547085118792E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0622396999181171E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.9750178679651984E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4139173828666474E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))","v":4.9000000000000002E-2},null,8.2533944084299954E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B116","v":162},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":"Muswellbrook "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6502157246044377E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1002439852699731E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6983959827638134E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":7.2376357056702645E-4},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6087347636396347E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.5652655577304171E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B117","v":163},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":"Nambucca "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":3.8035161338869722E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2385706011220949E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6413388461444796E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0205064022335675E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":7.5396825396825398E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5000000000000003E-2},null,3.6189222145107921E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B118","v":164},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":"Narrabri "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":7.1564940548564816E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":2.719106693988151E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.5933484251172072E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4504391468004325E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,3.4347560994737992E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B119","v":165},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":"Narrandera "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":9.8533750097194489E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0493784288298732E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1556955084618499E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6291054255126111E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3000000000000002E-2},null,4.0347159298018184E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B120","v":166},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":"Narromine "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4869541081090087E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7130039718386394E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7154711500411229E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0018467220683287E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,6.1999580799476477E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B121","v":167},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":"Newcastle "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1706677589803457E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0401165938234743E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":5.5402954994597083E-5},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.4360340926430864E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9999999999999995E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4827566419923111E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2943120782261397E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1999999999999996E-2},null,1.5571833697215088E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B122","v":168},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":"North Sydney"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4759549147223994E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":1.770169719098853E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.3539026690646806E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2385964425066343E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8224092493411546E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))","v":0.04},null,3.2461246338212524E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B123","v":2087},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":"Northern Beaches"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":9.0800771173862871E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":1.957340928001255E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0458806762665626E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0724190833112379E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":8.1302973138135343E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,2.8653486397398837E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B124","v":2045},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":"Oberon"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7712991440737276E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":6.1723836171112458E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.7868954670861894E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":7.1428571428566734E-4},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3000000000000002E-2},null,7.9436827611849732E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B125","v":172},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":"Orange "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6840781203452964E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":1.517042610430934E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5644516359344942E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":8.4546523193778089E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":1.286442871279592E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))","v":0.03},null,1.8854504224654635E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B126","v":173},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":"Parkes "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":5.9371198406757734E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":2.749625408573072E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.9894133577130538E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0947061063856798E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,3.3433373926406492E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B127","v":2089},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":"Parramatta"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":6.7904647233320249E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6947823394371387E-4},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":3.017020864516715E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.7771992964669936E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0986769940229744E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5821376828527366E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8000000000000001E-2},null,9.4852470627691636E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B128","v":176},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":"Penrith "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7277962569077978E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4003415754456783E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1412792347206482E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6430298797804092E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8795560752897789E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1700432207669555E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,1.8731212011364581E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B129","v":124},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":"Port Macquarie-Hastings"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":-6.1008609250982756E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6512144840867121E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.1050823664090067E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3840058038953051E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9171974522292991E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,1.5902058748357294E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B130","v":178},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":"Port Stephens"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.0169589542243107E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6864196853828427E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.811423799118476E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9999999999999995E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4972601682488262E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6094260823553866E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0999999999999995E-2},null,2.3847237899604118E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B131","v":2095},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":"Queanbeyan-Palerang Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":-6.8318018617804989E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1355960596875002E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.3574637543523782E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2982877603170415E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7031784841075795E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,2.4524158735094504E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B132","v":181},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":"Randwick "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":8.4444122464803545E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4374135837963038E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0708180550170233E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9157332879065292E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":4.66163474604009E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))","v":0.05},null,2.2818548084443391E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B133","v":1981},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":"Richmond Valley"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0373584968639766E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":2.8830457630407073E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.411287698006724E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"P117-O117","v":3.1E-2},{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":7.9736742184532972E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0231745447857274E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":6.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,{"$f":"SUM(G117:H117)","v":3.086781612727105E-3},null,{"$f":"ROUND(SUM(E117:J117)-K117,3)+O117-P117","v":0}]
[null,{"$f":"'Rate peg calcs'!B134","v":184},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":"Ryde "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1516727410711574E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6160428272906744E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5514452830602836E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4626948159610862E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":4.3582089552238806E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":0.02},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1000000000000004E-2},null,2.767715568361832E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B135","v":188},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":"Shellharbour "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3111997877379938E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3964519353825736E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1514994218902397E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0462908501656615E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0999999999999996E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":2.3091878331765514E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1332370339799147E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2999999999999997E-2},null,1.5275719141563731E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B136","v":189},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":"Shoalhaven "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.477118846531283E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7655335294085813E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":-7.6902933779691431E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":6.5007004275812186E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":5.7562064279479842E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,1.217821644755453E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B137","v":190},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":"Singleton"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":1.720074684058438E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6044793007893854E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.1854957650579526E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2278900821225625E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":2.3384859294490684E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":0.01},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2000000000000003E-2},null,2.7764867691952291E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B138","v":2096},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":"Snowy Monaro Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":1.193852269604644E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":9.2266710323080491E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.7762193446773429E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.9E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1377648449577595E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2809540338176227E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2000000000000003E-2},null,1.0420523301912694E-2,null,0]
[null,{"$f":"'Rate peg calcs'!B139","v":2097},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":"Snowy Valleys"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0543424903129187E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":4.073814130736369E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.6922393001495991E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2937327126761886E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0065669752353825E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,5.1281566210492876E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B140","v":193},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":"Strathfield "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6613149277368794E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2427483519812126E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4906786681345245E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":1.411543287327488E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4998333518497945E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3000000000000002E-2},null,4.9040632797180917E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B141","v":194},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":"Sutherland "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6263615756486909E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7233436974667998E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":4.8908352210937885E-5},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.5747850675691594E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0999999999999996E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5404648629326667E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5331706041321597E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1999999999999996E-2},null,2.0859798550316687E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B142","v":2029},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":"Sydney "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.8399584853935346E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":6.886465484728134E-4},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.4230919019486264E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.9000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":2.66311872620284E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))","v":5.6000000000000001E-2},null,3.0465069993345994E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B143","v":2038},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":"Tamworth Regional"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":4.507457226075696E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":1.888432456185552E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.6107322759336646E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":1.003298304824729E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0180201263749123E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,2.3391781787931217E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B144","v":198},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":"Temora "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":2.4091928862043171E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":7.3732252759210783E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.9345341593899205E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":7.743362831858407E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,9.7824181621253958E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B145","v":199},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":"Tenterfield "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6621428198777499E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":4.996591344341373E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":-5.0604932437802819E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":1.563396442914522E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1000000000000004E-2},null,5.4628056263291477E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B146","v":59},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":"The Hills "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.5624438009053905E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1049441822936573E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5376653013396336E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1966849577070816E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6955099842252981E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9686607794967132E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7000000000000001E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7E-2},null,1.8486998022031183E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B147","v":202},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":"Tweed "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5140507205232021E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0340798709763779E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.2576292092494859E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":0},2.8999999999999998E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":8.3869729090670919E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":5.9064609450337514E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":2E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))","v":3.1E-2},null,8.8267479892405762E-4,null,0]
[null,{"$f":"'Rate peg calcs'!B148","v":2046},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":"Upper Hunter "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3408935215324035E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":4.6315853388276661E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7846315280182262E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0223214285713969E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5590067135808459E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))","v":3.5000000000000003E-2},null,5.9724788603600695E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B149","v":2035},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":"Upper Lachlan "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":8.5101324562189995E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":6.15173308954973E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.4447589397285274E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":1.9529006318207864E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0656228413539029E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))","v":4.9000000000000002E-2},null,7.0027463351716298E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B150","v":204},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":"Uralla "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0903841940866803E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3008473442906645E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.4394743995469633E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":8.1031916652885005E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":9.1407678244972577E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6999999999999998E-2},null,3.7098857636993325E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B151","v":206},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":"Wagga Wagga "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4924153451919824E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7767199484159156E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":-8.9859505132382168E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":3.566074261676988E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0531284523450837E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,2.1259614829351138E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B152","v":208},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":"Walcha"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7872279642982243E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":4.7129278558086457E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":-6.0900617642876563E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":7.4123989218328745E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":7.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))","v":4.1000000000000002E-2},null,5.191650652238468E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B153","v":209},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":"Walgett "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6045060488764776E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5392058911160734E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.6771068170508335E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.3000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3000000000000002E-2},null,6.1437119399925513E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B154","v":210},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":"Warren "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":7.8942400968010367E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5746318798076139E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.5763411256102477E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":3.8714672861013266E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))","v":3.6000000000000004E-2},null,3.3640558894877173E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B155","v":2050},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":"Warrumbungle "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":1.8149655381873245E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":5.8430004139104971E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":8.6132621322286605E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.7999999999999999E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":1.1920242739489328E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":2.211166390270868E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":1E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))","v":3.9E-2},null,7.6579659520978217E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B156","v":212},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":"Waverley"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":2.5705838338558329E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3571245651765151E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.378321711654691E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0091848450057403E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":0.02},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B140,'Rate peg calcs'!$B$37:$B$164,0))","v":5.2000000000000005E-2},null,3.9277083990323482E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B157","v":213},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":"Weddin "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":2.7498040039247596E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":7.8010671017903757E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":3.8515718523703265E-3},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.5315558810151545E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":0},4.2000000000000003E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2573289902280132E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B141,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2000000000000003E-2},null,1.0550871105715134E-2,null,0]
[null,{"$f":"'Rate peg calcs'!B158","v":215},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":"Wentworth "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3857959741353488E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0187569200190142E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":-4.4308625162261398E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.2000000000000001E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":1.5220502146481074E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0137439973505549E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B142,'Rate peg calcs'!$B$37:$B$164,0))","v":3.2000000000000001E-2},null,6.4045528941543625E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B159","v":216},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":"Willoughby "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0621490786586847E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3503142838236003E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.0634108137505044E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":2.2429930540398324E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1999999999999999E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B143,'Rate peg calcs'!$B$37:$B$164,0))","v":5.1999999999999998E-2},null,2.4124633624822847E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B160","v":218},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":"Wingecarribee "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":2.6052950787204204E-5},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":1.4672147134240374E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":2.0891664857348267E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.1567217289690449E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.0000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":8.379309695520254E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":4.9432725150615336E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":3.0000000000000001E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B144,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3000000000000002E-2},null,1.4932676642112415E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B161","v":219},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":"Wollondilly "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":-3.2087246156826613E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":1.7382871079630398E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.0832501934551337E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":0},0.03,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":3.7845908128189887E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1548423792960118E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":1.6E-2},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B145,'Rate peg calcs'!$B$37:$B$164,0))","v":4.5999999999999999E-2},null,1.4174146463947737E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B162","v":220},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":"Regional"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":"Wollongong "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9808660654154447E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":5.0607840621530757E-4},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":1.3651757672714711E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":3.3740958994087864E-4},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":-9.7955404609979661E-4},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.1E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":1.2673767992916973E-2},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":4.2889721112203691E-3},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":8.0000000000000002E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B146,'Rate peg calcs'!$B$37:$B$164,0))","v":3.9E-2},null,1.8712541734867787E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B163","v":221},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":"Metropolitan"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":"Woollahra "},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9519019176585622E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":6.2979175390118075E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":2.1449820858879661E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":-2.0778682211718019E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.5999999999999997E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":9.3110891596239753E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":4.0650406504065041E-4},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":8.9999999999999993E-3},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B147,'Rate peg calcs'!$B$37:$B$164,0))","v":4.4999999999999998E-2},null,8.4428996248997745E-3,null,0]
[null,{"$f":"'Rate peg calcs'!B164","v":2036},{"$f":"INDEX('Rate peg calcs'!C$37:C$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":"Rural"},{"$f":"INDEX('Rate peg calcs'!D$37:D$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":"Yass Valley"},{"$f":"INDEX('Rate peg calcs'!E$37:E$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":2.9881765505651754E-2},{"$f":"INDEX('Rate peg calcs'!F$37:F$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!G$37:G$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":1.0398864330857156E-3},{"$f":"INDEX('Rate peg calcs'!H$37:H$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":4.4501342432101418E-3},{"$f":"INDEX('Rate peg calcs'!I$37:I$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!J$37:J$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":-1.7302259390343919E-3},{"$f":"INDEX('Rate peg calcs'!K$37:K$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":0},3.4000000000000002E-2,{"$f":"INDEX('Rate peg calcs'!L$37:L$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":9.8426323319027453E-3},{"$f":"INDEX('Rate peg calcs'!M$37:M$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":2.58762644083745E-2},{"$f":"INDEX('Rate peg calcs'!N$37:N$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":0},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B148,'Rate peg calcs'!$B$37:$B$164,0))","v":3.4000000000000002E-2},null,5.4900206762958578E-3,null,0]
[]
[null,"Note: Totals may not sum due to rounding. We round the Population factor after true-up and the final Rate Peg to 3 decimal places. All other components of the Rate Peg are unrounded."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'ABS Pop T1'!S123/'ABS Pop T1'!N123-1","v":7.3891303494906246E-3},{"$f":"'ABS Pop T1'!S123/'ABS Pop T1'!G123-1","v":-6.0404485610428438E-2}]

{"sheet":"Info Paper Table","index":2,"n_rows":146,"n_cols":24,"rows_kept":146,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[null,{"$f":"\"Charts and tables for \"&'Rate peg'!$D$11&\" rate peg\"","v":"Charts and tables for 2026-27 rate peg"}]
[]
[]
[]
[]
[null,"Select change in population to display",null,"Change in population"]
[null,null,null,{"$f":"MATCH(D10,Q13:R13,0)","v":1}]
[null,"Rate Pegs for Information Paper"]
[null,{"$f":"'Rate peg'!D19","v":"Council"},{"$f":"'Rate peg'!E19","v":"BCC"},{"$f":"'Rate peg'!G19","v":"ESL factor"},{"$f":"'Rate peg'!K19","v":"Productivity factor "},{"$f":"'Rate peg'!H19","v":"ESL subsidy catch-up adjustment"},{"$f":"'Rate peg'!I19","v":"Dams safety levy adjustment"},{"$f":"'Rate peg'!J19","v":"Election cost adjustment"},{"$f":"'Rate peg'!L19","v":"Core Rate Peg"},{"$f":"CHOOSE($D$11,Q13,R13)","v":"Change in population"},{"$f":"'Rate peg'!N19","v":"Supplementary valuations percentage"},{"$f":"'Rate peg'!O19","v":"Population factor"},{"$f":"'Rate peg'!P19","v":"Final Rate Peg"},null,{"$f":"'Rate peg'!R19","v":"ESL factor + subsidy catch-up adjustment"},null,"Change in population",{"$f":"'Rate peg'!M19","v":"Change in population in the rate peg"},null,"check = 0","check = 0","check = 0","check = 0","check name = TRUE"]
[null,{"$f":"'Rate peg'!D21","v":"Albury "},{"$f":"'Rate peg'!E21","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G21","v":1.7531195621002234E-4},{"$f":"'Rate peg'!K21","v":0},{"$f":"'Rate peg'!H21","v":1.1528387428057221E-3},{"$f":"'Rate peg'!I21","v":7.1845597365592477E-4},{"$f":"'Rate peg'!J21","v":-1.3871878339633578E-3},{"$f":"'Rate peg'!L21","v":0.03},1.404997478655523E-2,{"$f":"'Rate peg'!N21","v":7.5775561886672997E-3},{"$f":"'Rate peg'!O21","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P21","v":3.5999999999999997E-2},null,{"$f":"'Rate peg'!R21","v":1.3281506990157443E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ18:AU18,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.404997478655523E-2},{"$f":"'Rate peg'!M21","v":1.404997478655523E-2},null,{"$f":"IF(Q14>0,Q14-R14,0-R14)","v":0},{"$f":"ROUND(SUM(C14:H14),3)-I14","v":0},{"$f":"M14-I14-L14","v":0},{"$f":"SUM(D14:F14)-O14","v":0},{"$f":"'ABS Pop T1'!F18=B14","v":true}]
[null,{"$f":"'Rate peg'!D22","v":"Armidale Regional"},{"$f":"'Rate peg'!E22","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G22","v":4.1004689583585603E-4},{"$f":"'Rate peg'!K22","v":0},{"$f":"'Rate peg'!H22","v":3.701573329916474E-3},{"$f":"'Rate peg'!I22","v":3.3947430987415334E-4},{"$f":"'Rate peg'!J22","v":-1.82250193219057E-3},{"$f":"'Rate peg'!L22","v":3.2000000000000001E-2},1.9602541570906684E-3,{"$f":"'Rate peg'!N22","v":6.4256016127000127E-3},{"$f":"'Rate peg'!O22","v":0},{"$f":"'Rate peg'!P22","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R22","v":4.1116202257523299E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ19:AU19,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.9602541570906684E-3},{"$f":"'Rate peg'!M22","v":1.9602541570906684E-3},null,{"$f":"IF(Q15>0,Q15-R15,0-R15)","v":0},{"$f":"ROUND(SUM(C15:H15),3)-I15","v":0},{"$f":"M15-I15-L15","v":0},{"$f":"SUM(D15:F15)-O15","v":0},{"$f":"'ABS Pop T1'!F19=B15","v":true}]
[null,{"$f":"'Rate peg'!D23","v":"Ballina "},{"$f":"'Rate peg'!E23","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G23","v":-5.5502500843448792E-4},{"$f":"'Rate peg'!K23","v":0},{"$f":"'Rate peg'!H23","v":1.2128644307553456E-3},{"$f":"'Rate peg'!I23","v":0},{"$f":"'Rate peg'!J23","v":-1.3582073834992434E-3},{"$f":"'Rate peg'!L23","v":2.9000000000000001E-2},1.391797279861251E-2,{"$f":"'Rate peg'!N23","v":8.7486929243638899E-3},{"$f":"'Rate peg'!O23","v":5.0000000000000001E-3},{"$f":"'Rate peg'!P23","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R23","v":6.5783942232085766E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ20:AU20,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.391797279861251E-2},{"$f":"'Rate peg'!M23","v":1.391797279861251E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F20=B16","v":true}]
[null,{"$f":"'Rate peg'!D24","v":"Balranald "},{"$f":"'Rate peg'!E24","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G24","v":1.8310118875833859E-3},{"$f":"'Rate peg'!K24","v":0},{"$f":"'Rate peg'!H24","v":7.0752133214839067E-3},{"$f":"'Rate peg'!I24","v":0},{"$f":"'Rate peg'!J24","v":-6.3908749029596798E-4},{"$f":"'Rate peg'!L24","v":3.7999999999999999E-2},7.7202543142598223E-3,{"$f":"'Rate peg'!N24","v":0},{"$f":"'Rate peg'!O24","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P24","v":4.5999999999999999E-2},null,{"$f":"'Rate peg'!R24","v":8.9062252090672932E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ21:AU21,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.7202543142598223E-3},{"$f":"'Rate peg'!M24","v":7.7202543142598223E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F21=B17","v":true}]
[null,{"$f":"'Rate peg'!D25","v":"Bathurst Regional"},{"$f":"'Rate peg'!E25","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G25","v":8.8546056985818757E-4},{"$f":"'Rate peg'!K25","v":0},{"$f":"'Rate peg'!H25","v":2.5114822968870035E-3},{"$f":"'Rate peg'!I25","v":0},{"$f":"'Rate peg'!J25","v":-1.8771396583974311E-3},{"$f":"'Rate peg'!L25","v":3.1E-2},8.9548829240433392E-3,{"$f":"'Rate peg'!N25","v":8.6809972017298405E-3},{"$f":"'Rate peg'!O25","v":0},{"$f":"'Rate peg'!P25","v":3.1E-2},null,{"$f":"'Rate peg'!R25","v":3.3969428667451913E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ22:AU22,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.9548829240433392E-3},{"$f":"'Rate peg'!M25","v":8.9548829240433392E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F22=B18","v":true}]
[null,{"$f":"'Rate peg'!D26","v":"Bayside"},{"$f":"'Rate peg'!E26","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G26","v":2.4464286711198383E-4},{"$f":"'Rate peg'!K26","v":0},{"$f":"'Rate peg'!H26","v":1.6302980478459734E-4},{"$f":"'Rate peg'!I26","v":0},{"$f":"'Rate peg'!J26","v":-1.0190790436676656E-3},{"$f":"'Rate peg'!L26","v":2.8999999999999998E-2},1.6043073054743173E-2,{"$f":"'Rate peg'!N26","v":6.2643356912935374E-3},{"$f":"'Rate peg'!O26","v":0.01},{"$f":"'Rate peg'!P26","v":3.9E-2},null,{"$f":"'Rate peg'!R26","v":4.0767267189658116E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ23:AU23,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.6043073054743173E-2},{"$f":"'Rate peg'!M26","v":1.6043073054743173E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F23=B19","v":true}]
[null,{"$f":"'Rate peg'!D27","v":"Bega Valley "},{"$f":"'Rate peg'!E27","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G27","v":1.3479286586732625E-4},{"$f":"'Rate peg'!K27","v":0},{"$f":"'Rate peg'!H27","v":1.976394393565934E-3},{"$f":"'Rate peg'!I27","v":0},{"$f":"'Rate peg'!J27","v":-2.2886758633706666E-3},{"$f":"'Rate peg'!L27","v":2.9999999999999995E-2},8.6829483433485954E-3,{"$f":"'Rate peg'!N27","v":4.0254746455179041E-3},{"$f":"'Rate peg'!O27","v":5.0000000000000001E-3},{"$f":"'Rate peg'!P27","v":3.4999999999999996E-2},null,{"$f":"'Rate peg'!R27","v":2.1111872594332601E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ24:AU24,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.6829483433485954E-3},{"$f":"'Rate peg'!M27","v":8.6829483433485954E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F24=B20","v":true}]
[null,{"$f":"'Rate peg'!D28","v":"Bellingen "},{"$f":"'Rate peg'!E28","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G28","v":1.1116724787071206E-3},{"$f":"'Rate peg'!K28","v":0},{"$f":"'Rate peg'!H28","v":8.6092677917553213E-3},{"$f":"'Rate peg'!I28","v":0},{"$f":"'Rate peg'!J28","v":-1.3866684892955526E-3},{"$f":"'Rate peg'!L28","v":3.7999999999999999E-2},3.55226362330896E-3,{"$f":"'Rate peg'!N28","v":9.19172744529923E-3},{"$f":"'Rate peg'!O28","v":0},{"$f":"'Rate peg'!P28","v":3.7999999999999999E-2},null,{"$f":"'Rate peg'!R28","v":9.7209402704624415E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ25:AU25,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.55226362330896E-3},{"$f":"'Rate peg'!M28","v":3.55226362330896E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F25=B21","v":true}]
[null,{"$f":"'Rate peg'!D29","v":"Berrigan "},{"$f":"'Rate peg'!E29","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G29","v":8.0315042998793803E-4},{"$f":"'Rate peg'!K29","v":0},{"$f":"'Rate peg'!H29","v":3.2315093523484439E-3},{"$f":"'Rate peg'!I29","v":0},{"$f":"'Rate peg'!J29","v":-5.5077180172559441E-3},{"$f":"'Rate peg'!L29","v":2.8000000000000001E-2},2.6611130394538218E-3,{"$f":"'Rate peg'!N29","v":3.2029669588671613E-3},{"$f":"'Rate peg'!O29","v":0},{"$f":"'Rate peg'!P29","v":2.8000000000000001E-2},null,{"$f":"'Rate peg'!R29","v":4.0346597823363818E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ26:AU26,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.6611130394538218E-3},{"$f":"'Rate peg'!M29","v":2.6611130394538218E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F26=B22","v":true}]
[null,{"$f":"'Rate peg'!D30","v":"Blacktown "},{"$f":"'Rate peg'!E30","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G30","v":1.2739162364986171E-4},{"$f":"'Rate peg'!K30","v":0},{"$f":"'Rate peg'!H30","v":1.8535612867668393E-3},{"$f":"'Rate peg'!I30","v":1.4926272372749061E-4},{"$f":"'Rate peg'!J30","v":-1.3591403616774016E-3},{"$f":"'Rate peg'!L30","v":0.03},2.990318587652796E-2,{"$f":"'Rate peg'!N30","v":6.3355951344160628E-3},{"$f":"'Rate peg'!O30","v":2.4E-2},{"$f":"'Rate peg'!P30","v":5.3999999999999999E-2},null,{"$f":"'Rate peg'!R30","v":1.980952910416701E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ27:AU27,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.990318587652796E-2},{"$f":"'Rate peg'!M30","v":2.990318587652796E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F27=B23","v":true}]
[null,{"$f":"'Rate peg'!D31","v":"Bland "},{"$f":"'Rate peg'!E31","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G31","v":2.0268783903027786E-3},{"$f":"'Rate peg'!K31","v":0},{"$f":"'Rate peg'!H31","v":6.0154696530687795E-3},{"$f":"'Rate peg'!I31","v":0},{"$f":"'Rate peg'!J31","v":-1.9643917074923618E-3},{"$f":"'Rate peg'!L31","v":3.5999999999999997E-2},-1.6474464579900872E-3,{"$f":"'Rate peg'!N31","v":9.3884120171673819E-4},{"$f":"'Rate peg'!O31","v":0},{"$f":"'Rate peg'!P31","v":3.5999999999999997E-2},null,{"$f":"'Rate peg'!R31","v":8.0423480433715576E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ28:AU28,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-1.6474464579900872E-3},{"$f":"'Rate peg'!M31","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F28=B24","v":true}]
[null,{"$f":"'Rate peg'!D32","v":"Blayney "},{"$f":"'Rate peg'!E32","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G32","v":2.1868521357277374E-4},{"$f":"'Rate peg'!K32","v":0},{"$f":"'Rate peg'!H32","v":2.79012849535855E-3},{"$f":"'Rate peg'!I32","v":0},{"$f":"'Rate peg'!J32","v":-9.315420569227064E-4},{"$f":"'Rate peg'!L32","v":3.2000000000000001E-2},1.6223995813162473E-2,{"$f":"'Rate peg'!N32","v":7.9776625448743513E-4},{"$f":"'Rate peg'!O32","v":1.4999999999999999E-2},{"$f":"'Rate peg'!P32","v":4.7E-2},null,{"$f":"'Rate peg'!R32","v":3.0088137089313237E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ29:AU29,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.6223995813162473E-2},{"$f":"'Rate peg'!M32","v":1.6223995813162473E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F29=B25","v":true}]
[null,{"$f":"'Rate peg'!D33","v":"Blue Mountains "},{"$f":"'Rate peg'!E33","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G33","v":1.0380289052143224E-3},{"$f":"'Rate peg'!K33","v":0},{"$f":"'Rate peg'!H33","v":2.5034503360339216E-3},{"$f":"'Rate peg'!I33","v":1.3368923250240477E-4},{"$f":"'Rate peg'!J33","v":-8.1899087029517991E-4},{"$f":"'Rate peg'!L33","v":3.2000000000000001E-2},5.7880847049223139E-3,{"$f":"'Rate peg'!N33","v":9.0424207477688811E-4},{"$f":"'Rate peg'!O33","v":5.0000000000000001E-3},{"$f":"'Rate peg'!P33","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R33","v":3.5414792412482438E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ30:AU30,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.7880847049223139E-3},{"$f":"'Rate peg'!M33","v":5.7880847049223139E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F30=B26","v":true}]
[null,{"$f":"'Rate peg'!D34","v":"Bogan "},{"$f":"'Rate peg'!E34","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G34","v":1.5532523798996423E-3},{"$f":"'Rate peg'!K34","v":0},{"$f":"'Rate peg'!H34","v":4.3732735510668887E-3},{"$f":"'Rate peg'!I34","v":0},{"$f":"'Rate peg'!J34","v":-2.0938600409425973E-3},{"$f":"'Rate peg'!L34","v":3.4000000000000002E-2},-5.3719008264462298E-3,{"$f":"'Rate peg'!N34","v":5.5762081784386614E-3},{"$f":"'Rate peg'!O34","v":0},{"$f":"'Rate peg'!P34","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R34","v":5.9265259309665315E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ31:AU31,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-5.3719008264462298E-3},{"$f":"'Rate peg'!M34","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F31=B27","v":true}]
[null,{"$f":"'Rate peg'!D35","v":"Bourke "},{"$f":"'Rate peg'!E35","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G35","v":3.1594610837789297E-3},{"$f":"'Rate peg'!K35","v":0},{"$f":"'Rate peg'!H35","v":7.7475235399678431E-3},{"$f":"'Rate peg'!I35","v":0},{"$f":"'Rate peg'!J35","v":3.6725381242421379E-4},{"$f":"'Rate peg'!L35","v":4.1000000000000002E-2},-6.3451776649746661E-3,{"$f":"'Rate peg'!N35","v":0},{"$f":"'Rate peg'!O35","v":0},{"$f":"'Rate peg'!P35","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R35","v":1.0906984623746773E-2},null,{"$f":"INDEX('ABS Pop T1'!AQ32:AU32,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-6.3451776649746661E-3},{"$f":"'Rate peg'!M35","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F32=B28","v":true}]
[null,{"$f":"'Rate peg'!D36","v":"Brewarrina "},{"$f":"'Rate peg'!E36","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G36","v":4.6514627705438877E-3},{"$f":"'Rate peg'!K36","v":0},{"$f":"'Rate peg'!H36","v":7.6279318408749904E-3},{"$f":"'Rate peg'!I36","v":0},{"$f":"'Rate peg'!J36","v":-5.8673978975350679E-3},{"$f":"'Rate peg'!L36","v":3.5999999999999997E-2},-2.1261516654854651E-3,{"$f":"'Rate peg'!N36","v":0},{"$f":"'Rate peg'!O36","v":0},{"$f":"'Rate peg'!P36","v":3.5999999999999997E-2},null,{"$f":"'Rate peg'!R36","v":1.2279394611418878E-2},null,{"$f":"INDEX('ABS Pop T1'!AQ33:AU33,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-2.1261516654854651E-3},{"$f":"'Rate peg'!M36","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F33=B29","v":true}]
[null,{"$f":"'Rate peg'!D37","v":"Broken Hill "},{"$f":"'Rate peg'!E37","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G37","v":1.6947509583977501E-3},{"$f":"'Rate peg'!K37","v":0},{"$f":"'Rate peg'!H37","v":1.5986817045294443E-3},{"$f":"'Rate peg'!I37","v":0},{"$f":"'Rate peg'!J37","v":-1.3942149162304938E-3},{"$f":"'Rate peg'!L37","v":3.2000000000000001E-2},-5.2373904132984039E-3,{"$f":"'Rate peg'!N37","v":0},{"$f":"'Rate peg'!O37","v":0},{"$f":"'Rate peg'!P37","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R37","v":3.2934326629271947E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ34:AU34,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-5.2373904132984039E-3},{"$f":"'Rate peg'!M37","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F34=B30","v":true}]
[null,{"$f":"'Rate peg'!D38","v":"Burwood"},{"$f":"'Rate peg'!E38","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G38","v":3.7469440579342047E-4},{"$f":"'Rate peg'!K38","v":0},{"$f":"'Rate peg'!H38","v":9.6957017260434174E-4},{"$f":"'Rate peg'!I38","v":0},{"$f":"'Rate peg'!J38","v":-1.4294020391568685E-3},{"$f":"'Rate peg'!L38","v":2.9000000000000001E-2},2.0001882530120474E-2,{"$f":"'Rate peg'!N38","v":8.3011068142418987E-3},{"$f":"'Rate peg'!O38","v":1.2E-2},{"$f":"'Rate peg'!P38","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R38","v":1.3442645783977622E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ35:AU35,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.0001882530120474E-2},{"$f":"'Rate peg'!M38","v":2.0001882530120474E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F35=B31","v":true}]
[null,{"$f":"'Rate peg'!D39","v":"Byron "},{"$f":"'Rate peg'!E39","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G39","v":-3.9335125230048986E-4},{"$f":"'Rate peg'!K39","v":0},{"$f":"'Rate peg'!H39","v":1.2592907011146777E-3},{"$f":"'Rate peg'!I39","v":0},{"$f":"'Rate peg'!J39","v":-9.7640164171427591E-4},{"$f":"'Rate peg'!L39","v":0.03},1.8964495447443497E-2,{"$f":"'Rate peg'!N39","v":2.8102251565938715E-3},{"$f":"'Rate peg'!O39","v":1.6E-2},{"$f":"'Rate peg'!P39","v":4.5999999999999999E-2},null,{"$f":"'Rate peg'!R39","v":8.6593944881418789E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ36:AU36,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.8964495447443497E-2},{"$f":"'Rate peg'!M39","v":1.8964495447443497E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F36=B32","v":true}]
[null,{"$f":"'Rate peg'!D40","v":"Cabonne"},{"$f":"'Rate peg'!E40","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G40","v":1.0481591259636858E-3},{"$f":"'Rate peg'!K40","v":0},{"$f":"'Rate peg'!H40","v":4.1399909070039317E-3},{"$f":"'Rate peg'!I40","v":0},{"$f":"'Rate peg'!J40","v":-2.0805704664109775E-3},{"$f":"'Rate peg'!L40","v":3.3000000000000002E-2},1.2969234094675208E-3,{"$f":"'Rate peg'!N40","v":0},{"$f":"'Rate peg'!O40","v":1E-3},{"$f":"'Rate peg'!P40","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R40","v":5.1881500329676172E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ37:AU37,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2969234094675208E-3},{"$f":"'Rate peg'!M40","v":1.2969234094675208E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F37=B33","v":true}]
[null,{"$f":"'Rate peg'!D41","v":"Camden"},{"$f":"'Rate peg'!E41","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G41","v":-3.903425329038682E-3},{"$f":"'Rate peg'!K41","v":0},{"$f":"'Rate peg'!H41","v":1.0575645144737314E-3},{"$f":"'Rate peg'!I41","v":1.2039274187015027E-4},{"$f":"'Rate peg'!J41","v":-1.6761281697282122E-3},{"$f":"'Rate peg'!L41","v":2.4999999999999998E-2},4.7268167078500678E-2,{"$f":"'Rate peg'!N41","v":2.6040593447352153E-2},{"$f":"'Rate peg'!O41","v":2.1000000000000001E-2},{"$f":"'Rate peg'!P41","v":4.5999999999999999E-2},null,{"$f":"'Rate peg'!R41","v":-2.8458608145649506E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ38:AU38,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":4.7268167078500678E-2},{"$f":"'Rate peg'!M41","v":4.7268167078500678E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F38=B34","v":true}]
[null,{"$f":"'Rate peg'!D42","v":"Campbelltown "},{"$f":"'Rate peg'!E42","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G42","v":3.7800395406714643E-4},{"$f":"'Rate peg'!K42","v":0},{"$f":"'Rate peg'!H42","v":1.4584211108671021E-3},{"$f":"'Rate peg'!I42","v":4.6434350354586639E-4},{"$f":"'Rate peg'!J42","v":-7.3690156449075241E-4},{"$f":"'Rate peg'!L42","v":3.1E-2},1.9319670445072434E-2,{"$f":"'Rate peg'!N42","v":1.3685917565781457E-2},{"$f":"'Rate peg'!O42","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P42","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R42","v":1.8364250649342486E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ39:AU39,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.9319670445072434E-2},{"$f":"'Rate peg'!M42","v":1.9319670445072434E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F39=B35","v":true}]
[null,{"$f":"'Rate peg'!D43","v":"Canada Bay "},{"$f":"'Rate peg'!E43","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G43","v":1.1495206629201201E-3},{"$f":"'Rate peg'!K43","v":0},{"$f":"'Rate peg'!H43","v":4.8314627490940419E-3},{"$f":"'Rate peg'!I43","v":0},{"$f":"'Rate peg'!J43","v":-1.8445885022999587E-3},{"$f":"'Rate peg'!L43","v":3.4000000000000002E-2},9.5422562183338222E-3,{"$f":"'Rate peg'!N43","v":1.6633599871740917E-3},{"$f":"'Rate peg'!O43","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P43","v":4.2000000000000003E-2},null,{"$f":"'Rate peg'!R43","v":5.980983412014162E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ40:AU40,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":9.5422562183338222E-3},{"$f":"'Rate peg'!M43","v":9.5422562183338222E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F40=B36","v":true}]
[null,{"$f":"'Rate peg'!D44","v":"Canterbury-Bankstown"},{"$f":"'Rate peg'!E44","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G44","v":-2.1210091663136478E-4},{"$f":"'Rate peg'!K44","v":0},{"$f":"'Rate peg'!H44","v":2.0499741311098395E-3},{"$f":"'Rate peg'!I44","v":0},{"$f":"'Rate peg'!J44","v":-1.0372439733724499E-3},{"$f":"'Rate peg'!L44","v":2.9999999999999995E-2},1.4507561892171505E-2,{"$f":"'Rate peg'!N44","v":3.2618422192073433E-3},{"$f":"'Rate peg'!O44","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P44","v":4.0999999999999995E-2},null,{"$f":"'Rate peg'!R44","v":1.8378732144784748E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ41:AU41,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4507561892171505E-2},{"$f":"'Rate peg'!M44","v":1.4507561892171505E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F41=B37","v":true}]
[null,{"$f":"'Rate peg'!D45","v":"Carrathool "},{"$f":"'Rate peg'!E45","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G45","v":2.0024521008161185E-3},{"$f":"'Rate peg'!K45","v":0},{"$f":"'Rate peg'!H45","v":5.895556638538503E-3},{"$f":"'Rate peg'!I45","v":0},{"$f":"'Rate peg'!J45","v":-1.1561987399971278E-3},{"$f":"'Rate peg'!L45","v":3.6999999999999998E-2},1.0853835021706892E-3,{"$f":"'Rate peg'!N45","v":7.737459978655283E-3},{"$f":"'Rate peg'!O45","v":0},{"$f":"'Rate peg'!P45","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R45","v":7.8980087393546207E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ42:AU42,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.0853835021706892E-3},{"$f":"'Rate peg'!M45","v":1.0853835021706892E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F42=B38","v":true}]
[null,{"$f":"'Rate peg'!D46","v":"Central Coast"},{"$f":"'Rate peg'!E46","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G46","v":3.2053169245454372E-4},{"$f":"'Rate peg'!K46","v":0},{"$f":"'Rate peg'!H46","v":1.7325276049652233E-3},{"$f":"'Rate peg'!I46","v":1.6071216315485269E-4},{"$f":"'Rate peg'!J46","v":-1.5841430079744985E-3},{"$f":"'Rate peg'!L46","v":0.03},8.2730592698905259E-3,{"$f":"'Rate peg'!N46","v":6.3938318328201028E-3},{"$f":"'Rate peg'!O46","v":2E-3},{"$f":"'Rate peg'!P46","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R46","v":2.0530592974197671E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ43:AU43,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.2730592698905259E-3},{"$f":"'Rate peg'!M46","v":8.2730592698905259E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F43=B39","v":true}]
[null,{"$f":"'Rate peg'!D47","v":"Central Darling "},{"$f":"'Rate peg'!E47","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G47","v":4.7013136487800708E-3},{"$f":"'Rate peg'!K47","v":0},{"$f":"'Rate peg'!H47","v":7.7451079228517492E-3},{"$f":"'Rate peg'!I47","v":0},{"$f":"'Rate peg'!J47","v":0},{"$f":"'Rate peg'!L47","v":4.2000000000000003E-2},6.2642369020500244E-3,{"$f":"'Rate peg'!N47","v":0},{"$f":"'Rate peg'!O47","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P47","v":4.8000000000000001E-2},null,{"$f":"'Rate peg'!R47","v":1.2446421571631821E-2},null,{"$f":"INDEX('ABS Pop T1'!AQ44:AU44,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.2642369020500244E-3},{"$f":"'Rate peg'!M47","v":6.2642369020500244E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F44=B40","v":true}]
[null,{"$f":"'Rate peg'!D48","v":"Cessnock "},{"$f":"'Rate peg'!E48","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G48","v":1.065939455129246E-4},{"$f":"'Rate peg'!K48","v":0},{"$f":"'Rate peg'!H48","v":1.8710483032764779E-3},{"$f":"'Rate peg'!I48","v":4.1421006115944169E-4},{"$f":"'Rate peg'!J48","v":-1.7445546005251395E-3},{"$f":"'Rate peg'!L48","v":0.03},2.7173255954539899E-2,{"$f":"'Rate peg'!N48","v":1.8855724506184428E-2},{"$f":"'Rate peg'!O48","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P48","v":3.7999999999999999E-2},null,{"$f":"'Rate peg'!R48","v":1.9776422487894026E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ45:AU45,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.7173255954539899E-2},{"$f":"'Rate peg'!M48","v":2.7173255954539899E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F45=B41","v":true}]
[null,{"$f":"'Rate peg'!D49","v":"Clarence Valley"},{"$f":"'Rate peg'!E49","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G49","v":-4.3254792914463332E-5},{"$f":"'Rate peg'!K49","v":0},{"$f":"'Rate peg'!H49","v":2.8074757384155078E-3},{"$f":"'Rate peg'!I49","v":0},{"$f":"'Rate peg'!J49","v":-1.5716349441633564E-3},{"$f":"'Rate peg'!L49","v":3.0999999999999996E-2},1.1525461295506245E-2,{"$f":"'Rate peg'!N49","v":0},{"$f":"'Rate peg'!O49","v":1.2E-2},{"$f":"'Rate peg'!P49","v":4.2999999999999997E-2},null,{"$f":"'Rate peg'!R49","v":2.7642209455010446E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ46:AU46,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1525461295506245E-2},{"$f":"'Rate peg'!M49","v":1.1525461295506245E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F46=B42","v":true}]
[null,{"$f":"'Rate peg'!D50","v":"Cobar "},{"$f":"'Rate peg'!E50","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G50","v":1.7390668915595506E-3},{"$f":"'Rate peg'!K50","v":0},{"$f":"'Rate peg'!H50","v":5.1112772912654102E-3},{"$f":"'Rate peg'!I50","v":0},{"$f":"'Rate peg'!J50","v":6.7147165315049667E-4},{"$f":"'Rate peg'!L50","v":3.6999999999999998E-2},-1.5207260240372777E-2,{"$f":"'Rate peg'!N50","v":0},{"$f":"'Rate peg'!O50","v":0},{"$f":"'Rate peg'!P50","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R50","v":6.8503441828249613E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ47:AU47,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-1.5207260240372777E-2},{"$f":"'Rate peg'!M50","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F47=B43","v":true}]
[null,{"$f":"'Rate peg'!D51","v":"Coffs Harbour "},{"$f":"'Rate peg'!E51","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G51","v":2.0442312925530317E-4},{"$f":"'Rate peg'!K51","v":0},{"$f":"'Rate peg'!H51","v":2.0814710524359905E-3},{"$f":"'Rate peg'!I51","v":1.0914754074973238E-3},{"$f":"'Rate peg'!J51","v":-2.0764375566030904E-3},{"$f":"'Rate peg'!L51","v":3.1E-2},9.5427435387673842E-3,{"$f":"'Rate peg'!N51","v":3.6782222561033712E-3},{"$f":"'Rate peg'!O51","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P51","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R51","v":2.2858941816912936E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ48:AU48,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":9.5427435387673842E-3},{"$f":"'Rate peg'!M51","v":9.5427435387673842E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F48=B44","v":true}]
[null,{"$f":"'Rate peg'!D52","v":"Coolamon "},{"$f":"'Rate peg'!E52","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G52","v":9.9308371663619317E-4},{"$f":"'Rate peg'!K52","v":0},{"$f":"'Rate peg'!H52","v":8.2757253733681761E-3},{"$f":"'Rate peg'!I52","v":0},{"$f":"'Rate peg'!J52","v":-4.4647112825801369E-3},{"$f":"'Rate peg'!L52","v":3.5000000000000003E-2},{"$f":"CHOOSE($D$11,Q45,R45)","v":1.4069026159595488E-2},{"$f":"'Rate peg'!N52","v":0},{"$f":"'Rate peg'!O52","v":1.4E-2},{"$f":"'Rate peg'!P52","v":4.9000000000000002E-2},null,{"$f":"'Rate peg'!R52","v":9.2688090900043697E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ49:AU49,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4069026159595488E-2},{"$f":"'Rate peg'!M52","v":1.4069026159595488E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F49=B45","v":true}]
[null,{"$f":"'Rate peg'!D53","v":"Coonamble "},{"$f":"'Rate peg'!E53","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G53","v":6.4966512577344939E-4},{"$f":"'Rate peg'!K53","v":0},{"$f":"'Rate peg'!H53","v":2.6487951699110121E-3},{"$f":"'Rate peg'!I53","v":0},{"$f":"'Rate peg'!J53","v":-1.1242447939501425E-3},{"$f":"'Rate peg'!L53","v":3.2000000000000001E-2},2.8497409326424528E-3,{"$f":"'Rate peg'!N53","v":0},{"$f":"'Rate peg'!O53","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P53","v":3.5000000000000003E-2},null,{"$f":"'Rate peg'!R53","v":3.2984602956844617E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ50:AU50,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.8497409326424528E-3},{"$f":"'Rate peg'!M53","v":2.8497409326424528E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F50=B46","v":true}]
[null,{"$f":"'Rate peg'!D54","v":"Cootamundra-Gundagai Regional"},{"$f":"'Rate peg'!E54","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G54","v":1.3410346148456783E-3},{"$f":"'Rate peg'!K54","v":0},{"$f":"'Rate peg'!H54","v":4.4557759161428295E-3},{"$f":"'Rate peg'!I54","v":0},{"$f":"'Rate peg'!J54","v":-3.8323539238087809E-3},{"$f":"'Rate peg'!L54","v":3.2000000000000001E-2},8.7542677055019169E-5,{"$f":"'Rate peg'!N54","v":0},{"$f":"'Rate peg'!O54","v":0},{"$f":"'Rate peg'!P54","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R54","v":5.7968105309885078E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ51:AU51,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.7542677055019169E-5},{"$f":"'Rate peg'!M54","v":8.7542677055019169E-5},null,0,0,0,0,{"$f":"'ABS Pop T1'!F51=B47","v":true}]
[null,{"$f":"'Rate peg'!D55","v":"Cowra "},{"$f":"'Rate peg'!E55","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G55","v":8.5371009600299379E-4},{"$f":"'Rate peg'!K55","v":0},{"$f":"'Rate peg'!H55","v":4.1913236809979224E-3},{"$f":"'Rate peg'!I55","v":5.2222373948544766E-3},{"$f":"'Rate peg'!J55","v":-2.5482793206913082E-3},{"$f":"'Rate peg'!L55","v":3.7999999999999999E-2},1.6588988071728483E-3,{"$f":"'Rate peg'!N55","v":1.2759984688018374E-3},{"$f":"'Rate peg'!O55","v":0},{"$f":"'Rate peg'!P55","v":3.7999999999999999E-2},null,{"$f":"'Rate peg'!R55","v":5.0450337770009158E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ52:AU52,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.6588988071728483E-3},{"$f":"'Rate peg'!M55","v":1.6588988071728483E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F52=B48","v":true}]
[null,{"$f":"'Rate peg'!D56","v":"Cumberland"},{"$f":"'Rate peg'!E56","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G56","v":2.7532651277712079E-4},{"$f":"'Rate peg'!K56","v":0},{"$f":"'Rate peg'!H56","v":0},{"$f":"'Rate peg'!I56","v":8.9082715072677081E-5},{"$f":"'Rate peg'!J56","v":-1.3999574276606544E-3},{"$f":"'Rate peg'!L56","v":2.7999999999999997E-2},2.9212621549304929E-2,{"$f":"'Rate peg'!N56","v":1.3035026524235157E-2},{"$f":"'Rate peg'!O56","v":1.6E-2},{"$f":"'Rate peg'!P56","v":4.3999999999999997E-2},null,{"$f":"'Rate peg'!R56","v":2.7532651277712079E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ53:AU53,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.9212621549304929E-2},{"$f":"'Rate peg'!M56","v":2.9212621549304929E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F53=B49","v":true}]
[null,{"$f":"'Rate peg'!D57","v":"Dubbo Regional"},{"$f":"'Rate peg'!E57","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G57","v":6.5064603073515233E-4},{"$f":"'Rate peg'!K57","v":0},{"$f":"'Rate peg'!H57","v":2.4302229255658944E-3},{"$f":"'Rate peg'!I57","v":0},{"$f":"'Rate peg'!J57","v":-3.3329130361558251E-3},{"$f":"'Rate peg'!L57","v":0.03},6.9085246899218689E-3,{"$f":"'Rate peg'!N57","v":9.5823039091181977E-3},{"$f":"'Rate peg'!O57","v":0},{"$f":"'Rate peg'!P57","v":0.03},null,{"$f":"'Rate peg'!R57","v":3.0808689563010467E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ54:AU54,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.9085246899218689E-3},{"$f":"'Rate peg'!M57","v":6.9085246899218689E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F54=B50","v":true}]
[null,{"$f":"'Rate peg'!D58","v":"Dungog "},{"$f":"'Rate peg'!E58","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G58","v":8.1173575134885635E-4},{"$f":"'Rate peg'!K58","v":0},{"$f":"'Rate peg'!H58","v":4.5494590062718099E-3},{"$f":"'Rate peg'!I58","v":0},{"$f":"'Rate peg'!J58","v":-1.9356713207998022E-3},{"$f":"'Rate peg'!L58","v":3.3000000000000002E-2},1.4233053450747546E-2,{"$f":"'Rate peg'!N58","v":7.5868106215348698E-3},{"$f":"'Rate peg'!O58","v":7.0000000000000001E-3},{"$f":"'Rate peg'!P58","v":0.04},null,{"$f":"'Rate peg'!R58","v":5.3611947576206664E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ55:AU55,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4233053450747546E-2},{"$f":"'Rate peg'!M58","v":1.4233053450747546E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F55=B51","v":true}]
[null,{"$f":"'Rate peg'!D59","v":"Edward River"},{"$f":"'Rate peg'!E59","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G59","v":1.2698239381932408E-3},{"$f":"'Rate peg'!K59","v":0},{"$f":"'Rate peg'!H59","v":4.064419156975245E-3},{"$f":"'Rate peg'!I59","v":0},{"$f":"'Rate peg'!J59","v":-5.4648110721951474E-3},{"$f":"'Rate peg'!L59","v":0.03},-2.1354846363744739E-3,{"$f":"'Rate peg'!N59","v":2.1660649819494585E-3},{"$f":"'Rate peg'!O59","v":0},{"$f":"'Rate peg'!P59","v":0.03},null,{"$f":"'Rate peg'!R59","v":5.3342430951684857E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ56:AU56,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-2.1354846363744739E-3},{"$f":"'Rate peg'!M59","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F56=B52","v":true}]
[null,{"$f":"'Rate peg'!D60","v":"Eurobodalla "},{"$f":"'Rate peg'!E60","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G60","v":5.5539601740553295E-4},{"$f":"'Rate peg'!K60","v":0},{"$f":"'Rate peg'!H60","v":2.6184117392624145E-3},{"$f":"'Rate peg'!I60","v":3.4680091084780384E-4},{"$f":"'Rate peg'!J60","v":-1.9573079482960842E-3},{"$f":"'Rate peg'!L60","v":3.1E-2},5.5972429301200943E-3,{"$f":"'Rate peg'!N60","v":5.1538970948144308E-3},{"$f":"'Rate peg'!O60","v":0},{"$f":"'Rate peg'!P60","v":3.1E-2},null,{"$f":"'Rate peg'!R60","v":3.1738077566679473E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ57:AU57,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.5972429301200943E-3},{"$f":"'Rate peg'!M60","v":5.5972429301200943E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F57=B53","v":true}]
[null,{"$f":"'Rate peg'!D61","v":"Fairfield "},{"$f":"'Rate peg'!E61","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G61","v":-4.0265900666195421E-5},{"$f":"'Rate peg'!K61","v":0},{"$f":"'Rate peg'!H61","v":1.5360808277730302E-3},{"$f":"'Rate peg'!I61","v":1.3004042690756968E-3},{"$f":"'Rate peg'!J61","v":-2.1794762789638347E-3},{"$f":"'Rate peg'!L61","v":0.03},1.1945351803724247E-2,{"$f":"'Rate peg'!N61","v":2.0115370697545714E-3},{"$f":"'Rate peg'!O61","v":0.01},{"$f":"'Rate peg'!P61","v":0.04},null,{"$f":"'Rate peg'!R61","v":1.4958149271068349E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ58:AU58,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1945351803724247E-2},{"$f":"'Rate peg'!M61","v":1.1945351803724247E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F58=B54","v":true}]
[null,{"$f":"'Rate peg'!D62","v":"Federation"},{"$f":"'Rate peg'!E62","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G62","v":2.1216422008481827E-4},{"$f":"'Rate peg'!K62","v":0},{"$f":"'Rate peg'!H62","v":4.362085868181197E-3},{"$f":"'Rate peg'!I62","v":0},{"$f":"'Rate peg'!J62","v":-3.4970421590446174E-3},{"$f":"'Rate peg'!L62","v":3.1E-2},1.0432766615146916E-2,{"$f":"'Rate peg'!N62","v":6.3325493034195764E-4},{"$f":"'Rate peg'!O62","v":0.01},{"$f":"'Rate peg'!P62","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R62","v":4.5742500882660153E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ59:AU59,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.0432766615146916E-2},{"$f":"'Rate peg'!M62","v":1.0432766615146916E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F59=B55","v":true}]
[null,{"$f":"'Rate peg'!D63","v":"Forbes "},{"$f":"'Rate peg'!E63","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G63","v":1.0586760026407773E-3},{"$f":"'Rate peg'!K63","v":0},{"$f":"'Rate peg'!H63","v":4.2729077083112745E-3},{"$f":"'Rate peg'!I63","v":0},{"$f":"'Rate peg'!J63","v":-4.1877304996138865E-3},{"$f":"'Rate peg'!L63","v":3.1E-2},-4.3015377997634996E-4,{"$f":"'Rate peg'!N63","v":2.2284775979357261E-3},{"$f":"'Rate peg'!O63","v":0},{"$f":"'Rate peg'!P63","v":3.1E-2},null,{"$f":"'Rate peg'!R63","v":5.3315837109520516E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ60:AU60,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-4.3015377997634996E-4},{"$f":"'Rate peg'!M63","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F60=B56","v":true}]
[null,{"$f":"'Rate peg'!D64","v":"Georges River"},{"$f":"'Rate peg'!E64","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G64","v":-7.0975217101363637E-5},{"$f":"'Rate peg'!K64","v":0},{"$f":"'Rate peg'!H64","v":2.0256922918827185E-3},{"$f":"'Rate peg'!I64","v":0},{"$f":"'Rate peg'!J64","v":-1.1878006810961993E-3},{"$f":"'Rate peg'!L64","v":3.0000000000000002E-2},2.2636948157148673E-2,{"$f":"'Rate peg'!N64","v":5.0030751762312536E-3},{"$f":"'Rate peg'!O64","v":1.7999999999999999E-2},{"$f":"'Rate peg'!P64","v":4.8000000000000001E-2},null,{"$f":"'Rate peg'!R64","v":1.9547170747813546E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ61:AU61,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.2636948157148673E-2},{"$f":"'Rate peg'!M64","v":2.2636948157148673E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F61=B57","v":true}]
[null,{"$f":"'Rate peg'!D65","v":"Gilgandra "},{"$f":"'Rate peg'!E65","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G65","v":1.5877953841124416E-3},{"$f":"'Rate peg'!K65","v":0},{"$f":"'Rate peg'!H65","v":4.5905417075396641E-3},{"$f":"'Rate peg'!I65","v":0},{"$f":"'Rate peg'!J65","v":-1.1617354257067295E-3},{"$f":"'Rate peg'!L65","v":3.5000000000000003E-2},-9.2828962636337664E-4,{"$f":"'Rate peg'!N65","v":0},{"$f":"'Rate peg'!O65","v":0},{"$f":"'Rate peg'!P65","v":3.5000000000000003E-2},null,{"$f":"'Rate peg'!R65","v":6.1783370916521059E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ62:AU62,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-9.2828962636337664E-4},{"$f":"'Rate peg'!M65","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F62=B58","v":true}]
[null,{"$f":"'Rate peg'!D66","v":"Glen Innes Severn"},{"$f":"'Rate peg'!E66","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G66","v":1.3578650365061473E-3},{"$f":"'Rate peg'!K66","v":0},{"$f":"'Rate peg'!H66","v":4.7200840496837843E-3},{"$f":"'Rate peg'!I66","v":0},{"$f":"'Rate peg'!J66","v":-1.9689697729162142E-3},{"$f":"'Rate peg'!L66","v":3.4000000000000002E-2},1.8003825812984431E-3,{"$f":"'Rate peg'!N66","v":0},{"$f":"'Rate peg'!O66","v":2E-3},{"$f":"'Rate peg'!P66","v":3.6000000000000004E-2},null,{"$f":"'Rate peg'!R66","v":6.0779490861899311E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ63:AU63,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.8003825812984431E-3},{"$f":"'Rate peg'!M66","v":1.8003825812984431E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F63=B59","v":true}]
[null,{"$f":"'Rate peg'!D67","v":"Goulburn Mulwaree"},{"$f":"'Rate peg'!E67","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G67","v":-1.8634036979543609E-4},{"$f":"'Rate peg'!K67","v":0},{"$f":"'Rate peg'!H67","v":1.8419236397486378E-3},{"$f":"'Rate peg'!I67","v":0},{"$f":"'Rate peg'!J67","v":-8.7007366980299992E-4},{"$f":"'Rate peg'!L67","v":3.1E-2},1.6662012473238397E-2,{"$f":"'Rate peg'!N67","v":1.7596045079391681E-3},{"$f":"'Rate peg'!O67","v":1.4999999999999999E-2},{"$f":"'Rate peg'!P67","v":4.5999999999999999E-2},null,{"$f":"'Rate peg'!R67","v":1.6555832699532017E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ64:AU64,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.6662012473238397E-2},{"$f":"'Rate peg'!M67","v":1.6662012473238397E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F64=B60","v":true}]
[null,{"$f":"'Rate peg'!D68","v":"Greater Hume "},{"$f":"'Rate peg'!E68","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G68","v":9.1983140800494588E-4},{"$f":"'Rate peg'!K68","v":0},{"$f":"'Rate peg'!H68","v":4.8713932495829913E-3},{"$f":"'Rate peg'!I68","v":0},{"$f":"'Rate peg'!J68","v":-2.208325336965483E-3},{"$f":"'Rate peg'!L68","v":3.3000000000000002E-2},1.2147164205190908E-2,{"$f":"'Rate peg'!N68","v":3.8844621513944222E-3},{"$f":"'Rate peg'!O68","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P68","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R68","v":5.7912246575879374E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ65:AU65,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2147164205190908E-2},{"$f":"'Rate peg'!M68","v":1.2147164205190908E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F65=B61","v":true}]
[null,{"$f":"'Rate peg'!D69","v":"Griffith "},{"$f":"'Rate peg'!E69","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G69","v":9.1956592188388657E-5},{"$f":"'Rate peg'!K69","v":0},{"$f":"'Rate peg'!H69","v":1.9870924974956595E-3},{"$f":"'Rate peg'!I69","v":0},{"$f":"'Rate peg'!J69","v":-2.4005387634695222E-3},{"$f":"'Rate peg'!L69","v":2.9000000000000001E-2},7.8891100788911483E-3,{"$f":"'Rate peg'!N69","v":4.6162430883173542E-3},{"$f":"'Rate peg'!O69","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P69","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R69","v":2.0790490896840483E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ66:AU66,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.8891100788911483E-3},{"$f":"'Rate peg'!M69","v":7.8891100788911483E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F66=B62","v":true}]
[null,{"$f":"'Rate peg'!D70","v":"Gunnedah "},{"$f":"'Rate peg'!E70","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G70","v":-1.3738500219738265E-5},{"$f":"'Rate peg'!K70","v":0},{"$f":"'Rate peg'!H70","v":1.4476894933999724E-3},{"$f":"'Rate peg'!I70","v":0},{"$f":"'Rate peg'!J70","v":-3.3451279433035211E-3},{"$f":"'Rate peg'!L70","v":2.7999999999999997E-2},8.5856303660190036E-3,{"$f":"'Rate peg'!N70","v":0},{"$f":"'Rate peg'!O70","v":8.9999999999999993E-3},{"$f":"'Rate peg'!P70","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R70","v":1.433950993180234E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ67:AU67,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.5856303660190036E-3},{"$f":"'Rate peg'!M70","v":8.5856303660190036E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F67=B63","v":true}]
[null,{"$f":"'Rate peg'!D71","v":"Gwydir "},{"$f":"'Rate peg'!E71","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G71","v":1.5016969748468656E-3},{"$f":"'Rate peg'!K71","v":0},{"$f":"'Rate peg'!H71","v":4.2875435248597932E-3},{"$f":"'Rate peg'!I71","v":0},{"$f":"'Rate peg'!J71","v":-1.4664856494844144E-3},{"$f":"'Rate peg'!L71","v":3.4000000000000002E-2},-9.5141700404858254E-3,{"$f":"'Rate peg'!N71","v":0},{"$f":"'Rate peg'!O71","v":0},{"$f":"'Rate peg'!P71","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R71","v":5.789240499706659E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ68:AU68,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-9.5141700404858254E-3},{"$f":"'Rate peg'!M71","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F68=B64","v":true}]
[null,{"$f":"'Rate peg'!D72","v":"Hawkesbury "},{"$f":"'Rate peg'!E72","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G72","v":8.9557972214143633E-5},{"$f":"'Rate peg'!K72","v":0},{"$f":"'Rate peg'!H72","v":2.2296568154978155E-3},{"$f":"'Rate peg'!I72","v":4.787061668718408E-4},{"$f":"'Rate peg'!J72","v":-1.261632290548892E-3},{"$f":"'Rate peg'!L72","v":3.1E-2},8.2178915238317884E-3,{"$f":"'Rate peg'!N72","v":1.3680037916325563E-2},{"$f":"'Rate peg'!O72","v":0},{"$f":"'Rate peg'!P72","v":3.1E-2},null,{"$f":"'Rate peg'!R72","v":2.319214787711959E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ69:AU69,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.2178915238317884E-3},{"$f":"'Rate peg'!M72","v":8.2178915238317884E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F69=B65","v":true}]
[null,{"$f":"'Rate peg'!D73","v":"Hay "},{"$f":"'Rate peg'!E73","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G73","v":1.5156398256479869E-3},{"$f":"'Rate peg'!K73","v":0},{"$f":"'Rate peg'!H73","v":6.9815826983668115E-3},{"$f":"'Rate peg'!I73","v":0},{"$f":"'Rate peg'!J73","v":-1.6764483414328053E-3},{"$f":"'Rate peg'!L73","v":3.7000000000000005E-2},1.1311417462000817E-2,{"$f":"'Rate peg'!N73","v":0},{"$f":"'Rate peg'!O73","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P73","v":4.8000000000000001E-2},null,{"$f":"'Rate peg'!R73","v":8.497222524014799E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ70:AU70,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1311417462000817E-2},{"$f":"'Rate peg'!M73","v":1.1311417462000817E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F70=B66","v":true}]
[null,{"$f":"'Rate peg'!D74","v":"Hilltops"},{"$f":"'Rate peg'!E74","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G74","v":1.3068628893566996E-3},{"$f":"'Rate peg'!K74","v":0},{"$f":"'Rate peg'!H74","v":4.8332024026243557E-3},{"$f":"'Rate peg'!I74","v":0},{"$f":"'Rate peg'!J74","v":-4.0830478433497176E-3},{"$f":"'Rate peg'!L74","v":3.2000000000000001E-2},2.4411779982340676E-3,{"$f":"'Rate peg'!N74","v":3.0453492221118833E-3},{"$f":"'Rate peg'!O74","v":0},{"$f":"'Rate peg'!P74","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R74","v":6.1400652919810558E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ71:AU71,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.4411779982340676E-3},{"$f":"'Rate peg'!M74","v":2.4411779982340676E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F71=B67","v":true}]
[null,{"$f":"'Rate peg'!D75","v":"Hornsby "},{"$f":"'Rate peg'!E75","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G75","v":8.0742116705972869E-4},{"$f":"'Rate peg'!K75","v":0},{"$f":"'Rate peg'!H75","v":3.661133688247976E-3},{"$f":"'Rate peg'!I75","v":0},{"$f":"'Rate peg'!J75","v":-1.3056625661327899E-3},{"$f":"'Rate peg'!L75","v":3.3000000000000002E-2},4.971830620245532E-3,{"$f":"'Rate peg'!N75","v":1.6618549697954826E-3},{"$f":"'Rate peg'!O75","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P75","v":3.6000000000000004E-2},null,{"$f":"'Rate peg'!R75","v":4.4685548553077045E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ72:AU72,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":4.971830620245532E-3},{"$f":"'Rate peg'!M75","v":4.971830620245532E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F72=B68","v":true}]
[null,{"$f":"'Rate peg'!D76","v":"Hunters Hill "},{"$f":"'Rate peg'!E76","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G76","v":1.5398434786468103E-3},{"$f":"'Rate peg'!K76","v":0},{"$f":"'Rate peg'!H76","v":1.8897967149431628E-3},{"$f":"'Rate peg'!I76","v":0},{"$f":"'Rate peg'!J76","v":-5.7972807149936235E-3},{"$f":"'Rate peg'!L76","v":2.6999999999999996E-2},1.709645248610947E-3,{"$f":"'Rate peg'!N76","v":1.7633574325515782E-4},{"$f":"'Rate peg'!O76","v":2E-3},{"$f":"'Rate peg'!P76","v":2.8999999999999998E-2},null,{"$f":"'Rate peg'!R76","v":3.4296401935899733E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ73:AU73,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.709645248610947E-3},{"$f":"'Rate peg'!M76","v":1.709645248610947E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F73=B69","v":true}]
[null,{"$f":"'Rate peg'!D77","v":"Inner West"},{"$f":"'Rate peg'!E77","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G77","v":-7.8638919322146514E-5},{"$f":"'Rate peg'!K77","v":0},{"$f":"'Rate peg'!H77","v":1.9323154046214435E-3},{"$f":"'Rate peg'!I77","v":9.1161897953390223E-5},{"$f":"'Rate peg'!J77","v":-9.6981799185511376E-4},{"$f":"'Rate peg'!L77","v":0.03},1.3928715563202188E-2,{"$f":"'Rate peg'!N77","v":0},{"$f":"'Rate peg'!O77","v":1.4E-2},{"$f":"'Rate peg'!P77","v":4.3999999999999997E-2},null,{"$f":"'Rate peg'!R77","v":1.8536764852992971E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ74:AU74,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.3928715563202188E-2},{"$f":"'Rate peg'!M77","v":1.3928715563202188E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F74=B70","v":true}]
[null,{"$f":"'Rate peg'!D78","v":"Inverell "},{"$f":"'Rate peg'!E78","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G78","v":3.951216230289133E-4},{"$f":"'Rate peg'!K78","v":0},{"$f":"'Rate peg'!H78","v":2.3550785116784444E-3},{"$f":"'Rate peg'!I78","v":7.8210329711652976E-4},{"$f":"'Rate peg'!J78","v":-1.1663835099796026E-3},{"$f":"'Rate peg'!L78","v":3.2000000000000001E-2},1.3291980505094614E-3,{"$f":"'Rate peg'!N78","v":2.1153846153846153E-3},{"$f":"'Rate peg'!O78","v":0},{"$f":"'Rate peg'!P78","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R78","v":2.7502001347073576E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ75:AU75,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.3291980505094614E-3},{"$f":"'Rate peg'!M78","v":1.3291980505094614E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F75=B71","v":true}]
[null,{"$f":"'Rate peg'!D79","v":"Junee "},{"$f":"'Rate peg'!E79","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G79","v":6.2331883129068124E-4},{"$f":"'Rate peg'!K79","v":0},{"$f":"'Rate peg'!H79","v":4.1203071013809151E-3},{"$f":"'Rate peg'!I79","v":0},{"$f":"'Rate peg'!J79","v":-4.3566446344373601E-3},{"$f":"'Rate peg'!L79","v":0.03},9.0441567653838373E-3,{"$f":"'Rate peg'!N79","v":7.6423385555980129E-4},{"$f":"'Rate peg'!O79","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P79","v":3.7999999999999999E-2},null,{"$f":"'Rate peg'!R79","v":4.7436259326715966E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ76:AU76,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":9.0441567653838373E-3},{"$f":"'Rate peg'!M79","v":9.0441567653838373E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F76=B72","v":true}]
[null,{"$f":"'Rate peg'!D80","v":"Kempsey "},{"$f":"'Rate peg'!E80","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G80","v":1.6573185994571161E-4},{"$f":"'Rate peg'!K80","v":0},{"$f":"'Rate peg'!H80","v":1.8171557463800255E-3},{"$f":"'Rate peg'!I80","v":0},{"$f":"'Rate peg'!J80","v":-1.2574610806653159E-3},{"$f":"'Rate peg'!L80","v":3.1E-2},5.547035598916672E-3,{"$f":"'Rate peg'!N80","v":6.8196169227531045E-3},{"$f":"'Rate peg'!O80","v":0},{"$f":"'Rate peg'!P80","v":3.1E-2},null,{"$f":"'Rate peg'!R80","v":1.982887606325737E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ77:AU77,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.547035598916672E-3},{"$f":"'Rate peg'!M80","v":5.547035598916672E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F77=B73","v":true}]
[null,{"$f":"'Rate peg'!D81","v":"Kiama "},{"$f":"'Rate peg'!E81","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G81","v":-8.6308272896392903E-5},{"$f":"'Rate peg'!K81","v":0},{"$f":"'Rate peg'!H81","v":1.4906273786954372E-3},{"$f":"'Rate peg'!I81","v":5.8730455753751038E-4},{"$f":"'Rate peg'!J81","v":-5.3463198987808167E-4},{"$f":"'Rate peg'!L81","v":3.1E-2},7.4779357419243464E-3,{"$f":"'Rate peg'!N81","v":6.7626316297942227E-3},{"$f":"'Rate peg'!O81","v":1E-3},{"$f":"'Rate peg'!P81","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R81","v":1.4043191057990442E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ78:AU78,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.4779357419243464E-3},{"$f":"'Rate peg'!M81","v":7.4779357419243464E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F78=B74","v":true}]
[null,{"$f":"'Rate peg'!D82","v":"Ku-ring-gai"},{"$f":"'Rate peg'!E82","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G82","v":1.89054455754587E-3},{"$f":"'Rate peg'!K82","v":0},{"$f":"'Rate peg'!H82","v":2.7533020075917983E-3},{"$f":"'Rate peg'!I82","v":1.3290809834140874E-4},{"$f":"'Rate peg'!J82","v":-1.7723420825135176E-3},{"$f":"'Rate peg'!L82","v":3.3000000000000002E-2},1.0708492779641254E-2,{"$f":"'Rate peg'!N82","v":2.6766237068561716E-5},{"$f":"'Rate peg'!O82","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P82","v":4.3999999999999997E-2},null,{"$f":"'Rate peg'!R82","v":4.6438465651376685E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ79:AU79,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.0708492779641254E-2},{"$f":"'Rate peg'!M82","v":1.0708492779641254E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F79=B75","v":true}]
[null,{"$f":"'Rate peg'!D83","v":"Kyogle"},{"$f":"'Rate peg'!E83","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G83","v":3.3249549480799946E-4},{"$f":"'Rate peg'!K83","v":0},{"$f":"'Rate peg'!H83","v":4.0082569823224673E-3},{"$f":"'Rate peg'!I83","v":0},{"$f":"'Rate peg'!J83","v":-2.2977208301750672E-3},{"$f":"'Rate peg'!L83","v":3.2000000000000001E-2},1.2040557667934104E-2,{"$f":"'Rate peg'!N83","v":0},{"$f":"'Rate peg'!O83","v":1.2E-2},{"$f":"'Rate peg'!P83","v":4.3999999999999997E-2},null,{"$f":"'Rate peg'!R83","v":4.3407524771304669E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ80:AU80,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2040557667934104E-2},{"$f":"'Rate peg'!M83","v":1.2040557667934104E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F80=B76","v":true}]
[null,{"$f":"'Rate peg'!D84","v":"Lachlan "},{"$f":"'Rate peg'!E84","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G84","v":1.7157901499451926E-3},{"$f":"'Rate peg'!K84","v":0},{"$f":"'Rate peg'!H84","v":5.0378286388266724E-3},{"$f":"'Rate peg'!I84","v":0},{"$f":"'Rate peg'!J84","v":-2.4808153201103527E-3},{"$f":"'Rate peg'!L84","v":3.4000000000000002E-2},{"$f":"CHOOSE($D$11,Q77,R77)","v":-5.3693459160429891E-3},{"$f":"'Rate peg'!N84","v":"."},{"$f":"'Rate peg'!O84","v":0},{"$f":"'Rate peg'!P84","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R84","v":6.753618788771865E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ81:AU81,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-5.3693459160429891E-3},{"$f":"'Rate peg'!M84","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F81=B77","v":true}]
[null,{"$f":"'Rate peg'!D85","v":"Lake Macquarie "},{"$f":"'Rate peg'!E85","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G85","v":7.7198330044325649E-4},{"$f":"'Rate peg'!K85","v":0},{"$f":"'Rate peg'!H85","v":1.6603106231422415E-3},{"$f":"'Rate peg'!I85","v":1.2366035280423284E-4},{"$f":"'Rate peg'!J85","v":-4.524541283851232E-4},{"$f":"'Rate peg'!L85","v":3.2000000000000001E-2},1.1987355802783428E-2,{"$f":"'Rate peg'!N85","v":1.4861982394654217E-2},{"$f":"'Rate peg'!O85","v":0},{"$f":"'Rate peg'!P85","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R85","v":2.4322939235854979E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ82:AU82,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1987355802783428E-2},{"$f":"'Rate peg'!M85","v":1.1987355802783428E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F82=B78","v":true}]
[null,{"$f":"'Rate peg'!D86","v":"Lane Cove "},{"$f":"'Rate peg'!E86","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G86","v":6.641413293722642E-4},{"$f":"'Rate peg'!K86","v":0},{"$f":"'Rate peg'!H86","v":1.6981543518797117E-3},{"$f":"'Rate peg'!I86","v":0},{"$f":"'Rate peg'!J86","v":-1.4540127231548363E-3},{"$f":"'Rate peg'!L86","v":0.03},2.4526439935494748E-2,{"$f":"'Rate peg'!N86","v":7.2388135079626947E-3},{"$f":"'Rate peg'!O86","v":1.7000000000000001E-2},{"$f":"'Rate peg'!P86","v":4.7E-2},null,{"$f":"'Rate peg'!R86","v":2.3622956812519758E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ83:AU83,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.4526439935494748E-2},{"$f":"'Rate peg'!M86","v":2.4526439935494748E-2},null,{"$f":"IF(Q79>0,Q79-R79,0-R79)","v":0},{"$f":"ROUND(SUM(C79:H79),3)-I79","v":0},{"$f":"M79-I79-L79","v":0},{"$f":"SUM(D79:F79)-O79","v":0},{"$f":"'ABS Pop T1'!F83=B79","v":true}]
[null,{"$f":"'Rate peg'!D87","v":"Leeton "},{"$f":"'Rate peg'!E87","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G87","v":1.4589433308124562E-4},{"$f":"'Rate peg'!K87","v":0},{"$f":"'Rate peg'!H87","v":2.2108265526692632E-3},{"$f":"'Rate peg'!I87","v":0},{"$f":"'Rate peg'!J87","v":-4.8444981401562148E-3},{"$f":"'Rate peg'!L87","v":2.7E-2},6.9991251093615148E-4,{"$f":"'Rate peg'!N87","v":1.4749262536873156E-3},{"$f":"'Rate peg'!O87","v":0},{"$f":"'Rate peg'!P87","v":2.7E-2},null,{"$f":"'Rate peg'!R87","v":2.3567208857505086E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ84:AU84,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.9991251093615148E-4},{"$f":"'Rate peg'!M87","v":6.9991251093615148E-4},null,0,0,0,0,{"$f":"'ABS Pop T1'!F84=B80","v":true}]
[null,{"$f":"'Rate peg'!D88","v":"Lismore "},{"$f":"'Rate peg'!E88","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G88","v":7.5174734956876433E-4},{"$f":"'Rate peg'!K88","v":0},{"$f":"'Rate peg'!H88","v":1.9829317985693906E-3},{"$f":"'Rate peg'!I88","v":0},{"$f":"'Rate peg'!J88","v":-1.7614296103878367E-3},{"$f":"'Rate peg'!L88","v":3.1E-2},-2.6878658800483235E-3,{"$f":"'Rate peg'!N88","v":1.66326232856726E-3},{"$f":"'Rate peg'!O88","v":0},{"$f":"'Rate peg'!P88","v":3.1E-2},null,{"$f":"'Rate peg'!R88","v":2.7346791481381548E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ85:AU85,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-2.6878658800483235E-3},{"$f":"'Rate peg'!M88","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F85=B81","v":true}]
[null,{"$f":"'Rate peg'!D89","v":"Lithgow "},{"$f":"'Rate peg'!E89","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G89","v":7.306724845961124E-4},{"$f":"'Rate peg'!K89","v":0},{"$f":"'Rate peg'!H89","v":2.5560703373994735E-3},{"$f":"'Rate peg'!I89","v":5.551738365521077E-4},{"$f":"'Rate peg'!J89","v":-2.4299350191011736E-3},{"$f":"'Rate peg'!L89","v":3.1E-2},-1.8056707822946549E-3,{"$f":"'Rate peg'!N89","v":3.1297505141732987E-3},{"$f":"'Rate peg'!O89","v":0},{"$f":"'Rate peg'!P89","v":3.1E-2},null,{"$f":"'Rate peg'!R89","v":3.2867428219955858E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ86:AU86,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-1.8056707822946549E-3},{"$f":"'Rate peg'!M89","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F86=B82","v":true}]
[null,{"$f":"'Rate peg'!D90","v":"Liverpool "},{"$f":"'Rate peg'!E90","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G90","v":-1.0000927196375632E-4},{"$f":"'Rate peg'!K90","v":0},{"$f":"'Rate peg'!H90","v":1.5996556763773098E-3},{"$f":"'Rate peg'!I90","v":9.9509914910698299E-4},{"$f":"'Rate peg'!J90","v":-1.669803440183889E-3},{"$f":"'Rate peg'!L90","v":2.9999999999999995E-2},2.9474126337300621E-2,{"$f":"'Rate peg'!N90","v":1.8779880804243893E-2},{"$f":"'Rate peg'!O90","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P90","v":4.0999999999999995E-2},null,{"$f":"'Rate peg'!R90","v":1.4996464044135535E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ87:AU87,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.9474126337300621E-2},{"$f":"'Rate peg'!M90","v":2.9474126337300621E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F87=B83","v":true}]
[null,{"$f":"'Rate peg'!D91","v":"Liverpool Plains "},{"$f":"'Rate peg'!E91","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G91","v":1.3629436561814845E-3},{"$f":"'Rate peg'!K91","v":0},{"$f":"'Rate peg'!H91","v":4.4883317892390143E-3},{"$f":"'Rate peg'!I91","v":1.101723569492065E-3},{"$f":"'Rate peg'!J91","v":-1.4604209727749836E-3},{"$f":"'Rate peg'!L91","v":3.5000000000000003E-2},5.2178450300033319E-4,{"$f":"'Rate peg'!N91","v":0},{"$f":"'Rate peg'!O91","v":1E-3},{"$f":"'Rate peg'!P91","v":3.6000000000000004E-2},null,{"$f":"'Rate peg'!R91","v":5.8512754454204986E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ88:AU88,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.2178450300033319E-4},{"$f":"'Rate peg'!M91","v":5.2178450300033319E-4},null,0,0,0,0,{"$f":"'ABS Pop T1'!F88=B84","v":true}]
[null,{"$f":"'Rate peg'!D92","v":"Lockhart "},{"$f":"'Rate peg'!E92","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G92","v":3.0200473374441297E-4},{"$f":"'Rate peg'!K92","v":0},{"$f":"'Rate peg'!H92","v":7.6031320320230347E-3},{"$f":"'Rate peg'!I92","v":0},{"$f":"'Rate peg'!J92","v":-3.2017132559926773E-3},{"$f":"'Rate peg'!L92","v":3.5000000000000003E-2},2.2968197879858598E-2,{"$f":"'Rate peg'!N92","v":1.0822510822510823E-3},{"$f":"'Rate peg'!O92","v":2.1999999999999999E-2},{"$f":"'Rate peg'!P92","v":5.7000000000000002E-2},null,{"$f":"'Rate peg'!R92","v":7.9051367657674478E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ89:AU89,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.2968197879858598E-2},{"$f":"'Rate peg'!M92","v":2.2968197879858598E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F89=B85","v":true}]
[null,{"$f":"'Rate peg'!D93","v":"Maitland "},{"$f":"'Rate peg'!E93","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G93","v":1.3957111534552212E-4},{"$f":"'Rate peg'!K93","v":0},{"$f":"'Rate peg'!H93","v":9.6188954883547203E-4},{"$f":"'Rate peg'!I93","v":0},{"$f":"'Rate peg'!J93","v":-3.8199585764563403E-4},{"$f":"'Rate peg'!L93","v":3.1E-2},2.3202726789455674E-2,{"$f":"'Rate peg'!N93","v":2.234940756332332E-2},{"$f":"'Rate peg'!O93","v":1E-3},{"$f":"'Rate peg'!P93","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R93","v":1.1014606641809941E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ90:AU90,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.3202726789455674E-2},{"$f":"'Rate peg'!M93","v":2.3202726789455674E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F90=B86","v":true}]
[null,{"$f":"'Rate peg'!D94","v":"Mid-Coast"},{"$f":"'Rate peg'!E94","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G94","v":1.9689021123164065E-4},{"$f":"'Rate peg'!K94","v":0},{"$f":"'Rate peg'!H94","v":1.9336246352344632E-3},{"$f":"'Rate peg'!I94","v":0},{"$f":"'Rate peg'!J94","v":-1.0265608089300474E-3},{"$f":"'Rate peg'!L94","v":3.1E-2},6.8531625660037676E-3,{"$f":"'Rate peg'!N94","v":6.6474891453074331E-3},{"$f":"'Rate peg'!O94","v":0},{"$f":"'Rate peg'!P94","v":3.1E-2},null,{"$f":"'Rate peg'!R94","v":2.1305148464661038E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ91:AU91,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.8531625660037676E-3},{"$f":"'Rate peg'!M94","v":6.8531625660037676E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F91=B87","v":true}]
[null,{"$f":"'Rate peg'!D95","v":"Mid-Western Regional"},{"$f":"'Rate peg'!E95","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G95","v":4.0150981101433309E-4},{"$f":"'Rate peg'!K95","v":0},{"$f":"'Rate peg'!H95","v":2.4858522465045882E-3},{"$f":"'Rate peg'!I95","v":0},{"$f":"'Rate peg'!J95","v":-9.4711734339214277E-4},{"$f":"'Rate peg'!L95","v":3.2000000000000001E-2},1.1420634308202837E-2,{"$f":"'Rate peg'!N95","v":7.4559712045250033E-3},{"$f":"'Rate peg'!O95","v":4.0000000000000001E-3},{"$f":"'Rate peg'!P95","v":3.6000000000000004E-2},null,{"$f":"'Rate peg'!R95","v":2.8873620575189211E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ92:AU92,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1420634308202837E-2},{"$f":"'Rate peg'!M95","v":1.1420634308202837E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F92=B88","v":true}]
[null,{"$f":"'Rate peg'!D96","v":"Moree Plains "},{"$f":"'Rate peg'!E96","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G96","v":6.2966048244213527E-4},{"$f":"'Rate peg'!K96","v":0},{"$f":"'Rate peg'!H96","v":1.6748341420103003E-3},{"$f":"'Rate peg'!I96","v":0},{"$f":"'Rate peg'!J96","v":-8.0646450128814761E-4},{"$f":"'Rate peg'!L96","v":3.1E-2},-4.1958041958042314E-3,{"$f":"'Rate peg'!N96","v":0},{"$f":"'Rate peg'!O96","v":0},{"$f":"'Rate peg'!P96","v":3.1E-2},null,{"$f":"'Rate peg'!R96","v":2.3044946244524358E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ93:AU93,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-4.1958041958042314E-3},{"$f":"'Rate peg'!M96","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F93=B89","v":true}]
[null,{"$f":"'Rate peg'!D97","v":"Mosman "},{"$f":"'Rate peg'!E97","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G97","v":3.5870175984015831E-3},{"$f":"'Rate peg'!K97","v":0},{"$f":"'Rate peg'!H97","v":2.7743148390008987E-3},{"$f":"'Rate peg'!I97","v":0},{"$f":"'Rate peg'!J97","v":-9.9441859202798475E-4},{"$f":"'Rate peg'!L97","v":3.5000000000000003E-2},6.1220980223559707E-3,{"$f":"'Rate peg'!N97","v":8.7531182983938033E-5},{"$f":"'Rate peg'!O97","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P97","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R97","v":6.3613324374024813E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ94:AU94,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.1220980223559707E-3},{"$f":"'Rate peg'!M97","v":6.1220980223559707E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F94=B90","v":true}]
[null,{"$f":"'Rate peg'!D98","v":"Murray River"},{"$f":"'Rate peg'!E98","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G98","v":1.020304395341388E-3},{"$f":"'Rate peg'!K98","v":0},{"$f":"'Rate peg'!H98","v":3.8744916949329179E-3},{"$f":"'Rate peg'!I98","v":0},{"$f":"'Rate peg'!J98","v":-3.1756922771001995E-3},{"$f":"'Rate peg'!L98","v":3.2000000000000001E-2},1.7709740357196413E-2,{"$f":"'Rate peg'!N98","v":2.8447792291048962E-2},{"$f":"'Rate peg'!O98","v":0},{"$f":"'Rate peg'!P98","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R98","v":4.8947960902743061E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ95:AU95,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.7709740357196413E-2},{"$f":"'Rate peg'!M98","v":1.7709740357196413E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F95=B91","v":true}]
[null,{"$f":"'Rate peg'!D99","v":"Murrumbidgee"},{"$f":"'Rate peg'!E99","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G99","v":1.1911547085118792E-3},{"$f":"'Rate peg'!K99","v":0},{"$f":"'Rate peg'!H99","v":7.0622396999181171E-3},{"$f":"'Rate peg'!I99","v":0},{"$f":"'Rate peg'!J99","v":-2.9750178679651984E-3},{"$f":"'Rate peg'!L99","v":3.5000000000000003E-2},1.4139173828666474E-2,{"$f":"'Rate peg'!N99","v":0},{"$f":"'Rate peg'!O99","v":1.4E-2},{"$f":"'Rate peg'!P99","v":4.9000000000000002E-2},null,{"$f":"'Rate peg'!R99","v":8.2533944084299954E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ96:AU96,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4139173828666474E-2},{"$f":"'Rate peg'!M99","v":1.4139173828666474E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F96=B92","v":true}]
[null,{"$f":"'Rate peg'!D100","v":"Muswellbrook "},{"$f":"'Rate peg'!E100","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G100","v":4.6502157246044377E-4},{"$f":"'Rate peg'!K100","v":0},{"$f":"'Rate peg'!H100","v":2.1002439852699731E-3},{"$f":"'Rate peg'!I100","v":0},{"$f":"'Rate peg'!J100","v":-1.6983959827638134E-3},{"$f":"'Rate peg'!L100","v":3.1E-2},7.2376357056702645E-4,{"$f":"'Rate peg'!N100","v":2.6087347636396347E-3},{"$f":"'Rate peg'!O100","v":0},{"$f":"'Rate peg'!P100","v":3.1E-2},null,{"$f":"'Rate peg'!R100","v":2.5652655577304171E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ97:AU97,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.2376357056702645E-4},{"$f":"'Rate peg'!M100","v":7.2376357056702645E-4},null,0,0,0,0,{"$f":"'ABS Pop T1'!F97=B93","v":true}]
[null,{"$f":"'Rate peg'!D101","v":"Nambucca "},{"$f":"'Rate peg'!E101","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G101","v":3.8035161338869722E-4},{"$f":"'Rate peg'!K101","v":0},{"$f":"'Rate peg'!H101","v":3.2385706011220949E-3},{"$f":"'Rate peg'!I101","v":0},{"$f":"'Rate peg'!J101","v":-1.6413388461444796E-3},{"$f":"'Rate peg'!L101","v":3.2000000000000001E-2},1.0205064022335675E-2,{"$f":"'Rate peg'!N101","v":7.5396825396825398E-3},{"$f":"'Rate peg'!O101","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P101","v":3.5000000000000003E-2},null,{"$f":"'Rate peg'!R101","v":3.6189222145107921E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ98:AU98,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.0205064022335675E-2},{"$f":"'Rate peg'!M101","v":1.0205064022335675E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F98=B94","v":true}]
[null,{"$f":"'Rate peg'!D102","v":"Narrabri "},{"$f":"'Rate peg'!E102","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G102","v":7.1564940548564816E-4},{"$f":"'Rate peg'!K102","v":0},{"$f":"'Rate peg'!H102","v":2.719106693988151E-3},{"$f":"'Rate peg'!I102","v":0},{"$f":"'Rate peg'!J102","v":-2.5933484251172072E-3},{"$f":"'Rate peg'!L102","v":3.1000000000000003E-2},3.4504391468004325E-3,{"$f":"'Rate peg'!N102","v":0},{"$f":"'Rate peg'!O102","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P102","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R102","v":3.4347560994737992E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ99:AU99,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.4504391468004325E-3},{"$f":"'Rate peg'!M102","v":3.4504391468004325E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F99=B95","v":true}]
[null,{"$f":"'Rate peg'!D103","v":"Narrandera "},{"$f":"'Rate peg'!E103","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G103","v":9.8533750097194489E-4},{"$f":"'Rate peg'!K103","v":0},{"$f":"'Rate peg'!H103","v":3.0493784288298732E-3},{"$f":"'Rate peg'!I103","v":0},{"$f":"'Rate peg'!J103","v":-1.1556955084618499E-3},{"$f":"'Rate peg'!L103","v":3.3000000000000002E-2},-8.7842586085729035E-4,{"$f":"'Rate peg'!N103","v":3.6291054255126111E-4},{"$f":"'Rate peg'!O103","v":0},{"$f":"'Rate peg'!P103","v":3.3000000000000002E-2},null,{"$f":"'Rate peg'!R103","v":4.0347159298018184E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ100:AU100,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-8.7842586085729035E-4},{"$f":"'Rate peg'!M103","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F100=B96","v":true}]
[null,{"$f":"'Rate peg'!D104","v":"Narromine "},{"$f":"'Rate peg'!E104","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G104","v":1.4869541081090087E-3},{"$f":"'Rate peg'!K104","v":0},{"$f":"'Rate peg'!H104","v":4.7130039718386394E-3},{"$f":"'Rate peg'!I104","v":0},{"$f":"'Rate peg'!J104","v":-1.7154711500411229E-3},{"$f":"'Rate peg'!L104","v":3.4000000000000002E-2},-1.5523129462899909E-3,{"$f":"'Rate peg'!N104","v":6.0018467220683287E-3},{"$f":"'Rate peg'!O104","v":0},{"$f":"'Rate peg'!P104","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R104","v":6.1999580799476477E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ101:AU101,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-1.5523129462899909E-3},{"$f":"'Rate peg'!M104","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F101=B97","v":true}]
[null,{"$f":"'Rate peg'!D105","v":"Newcastle "},{"$f":"'Rate peg'!E105","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G105","v":5.1706677589803457E-4},{"$f":"'Rate peg'!K105","v":0},{"$f":"'Rate peg'!H105","v":1.0401165938234743E-3},{"$f":"'Rate peg'!I105","v":5.5402954994597083E-5},{"$f":"'Rate peg'!J105","v":-9.4360340926430864E-4},{"$f":"'Rate peg'!L105","v":2.9999999999999995E-2},1.4827566419923111E-2,{"$f":"'Rate peg'!N105","v":3.2943120782261397E-3},{"$f":"'Rate peg'!O105","v":1.2E-2},{"$f":"'Rate peg'!P105","v":4.1999999999999996E-2},null,{"$f":"'Rate peg'!R105","v":1.5571833697215088E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ102:AU102,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4827566419923111E-2},{"$f":"'Rate peg'!M105","v":1.4827566419923111E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F102=B98","v":true}]
[null,{"$f":"'Rate peg'!D106","v":"North Sydney"},{"$f":"'Rate peg'!E106","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G106","v":1.4759549147223994E-3},{"$f":"'Rate peg'!K106","v":0},{"$f":"'Rate peg'!H106","v":1.770169719098853E-3},{"$f":"'Rate peg'!I106","v":0},{"$f":"'Rate peg'!J106","v":-2.3539026690646806E-3},{"$f":"'Rate peg'!L106","v":0.03},1.2385964425066343E-2,{"$f":"'Rate peg'!N106","v":2.8224092493411546E-3},{"$f":"'Rate peg'!O106","v":0.01},{"$f":"'Rate peg'!P106","v":0.04},null,{"$f":"'Rate peg'!R106","v":3.2461246338212524E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ103:AU103,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2385964425066343E-2},{"$f":"'Rate peg'!M106","v":1.2385964425066343E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F103=B99","v":true}]
[null,{"$f":"'Rate peg'!D107","v":"Northern Beaches"},{"$f":"'Rate peg'!E107","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G107","v":9.0800771173862871E-4},{"$f":"'Rate peg'!K107","v":0},{"$f":"'Rate peg'!H107","v":1.957340928001255E-3},{"$f":"'Rate peg'!I107","v":0},{"$f":"'Rate peg'!J107","v":-1.0458806762665626E-3},{"$f":"'Rate peg'!L107","v":3.1E-2},1.0724190833112379E-2,{"$f":"'Rate peg'!N107","v":8.1302973138135343E-4},{"$f":"'Rate peg'!O107","v":0.01},{"$f":"'Rate peg'!P107","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R107","v":2.8653486397398837E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ104:AU104,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.0724190833112379E-2},{"$f":"'Rate peg'!M107","v":1.0724190833112379E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F104=B100","v":true}]
[null,{"$f":"'Rate peg'!D108","v":"Oberon"},{"$f":"'Rate peg'!E108","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G108","v":1.7712991440737276E-3},{"$f":"'Rate peg'!K108","v":0},{"$f":"'Rate peg'!H108","v":6.1723836171112458E-3},{"$f":"'Rate peg'!I108","v":0},{"$f":"'Rate peg'!J108","v":-5.7868954670861894E-3},{"$f":"'Rate peg'!L108","v":3.2000000000000001E-2},7.1428571428566734E-4,{"$f":"'Rate peg'!N108","v":0},{"$f":"'Rate peg'!O108","v":1E-3},{"$f":"'Rate peg'!P108","v":3.3000000000000002E-2},null,{"$f":"'Rate peg'!R108","v":7.9436827611849732E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ105:AU105,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.1428571428566734E-4},{"$f":"'Rate peg'!M108","v":7.1428571428566734E-4},null,0,0,0,0,{"$f":"'ABS Pop T1'!F105=B101","v":true}]
[null,{"$f":"'Rate peg'!D109","v":"Orange "},{"$f":"'Rate peg'!E109","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G109","v":3.6840781203452964E-4},{"$f":"'Rate peg'!K109","v":0},{"$f":"'Rate peg'!H109","v":1.517042610430934E-3},{"$f":"'Rate peg'!I109","v":0},{"$f":"'Rate peg'!J109","v":-1.5644516359344942E-3},{"$f":"'Rate peg'!L109","v":0.03},8.4546523193778089E-3,{"$f":"'Rate peg'!N109","v":1.286442871279592E-2},{"$f":"'Rate peg'!O109","v":0},{"$f":"'Rate peg'!P109","v":0.03},null,{"$f":"'Rate peg'!R109","v":1.8854504224654635E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ106:AU106,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.4546523193778089E-3},{"$f":"'Rate peg'!M109","v":8.4546523193778089E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F106=B102","v":true}]
[null,{"$f":"'Rate peg'!D110","v":"Parkes "},{"$f":"'Rate peg'!E110","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G110","v":5.9371198406757734E-4},{"$f":"'Rate peg'!K110","v":0},{"$f":"'Rate peg'!H110","v":2.749625408573072E-3},{"$f":"'Rate peg'!I110","v":0},{"$f":"'Rate peg'!J110","v":-1.9894133577130538E-3},{"$f":"'Rate peg'!L110","v":3.1E-2},-1.3328656611715228E-3,{"$f":"'Rate peg'!N110","v":2.0947061063856798E-3},{"$f":"'Rate peg'!O110","v":0},{"$f":"'Rate peg'!P110","v":3.1E-2},null,{"$f":"'Rate peg'!R110","v":3.3433373926406492E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ107:AU107,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-1.3328656611715228E-3},{"$f":"'Rate peg'!M110","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F107=B103","v":true}]
[null,{"$f":"'Rate peg'!D111","v":"Parramatta"},{"$f":"'Rate peg'!E111","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G111","v":6.7904647233320249E-4},{"$f":"'Rate peg'!K111","v":0},{"$f":"'Rate peg'!H111","v":2.6947823394371387E-4},{"$f":"'Rate peg'!I111","v":3.017020864516715E-4},{"$f":"'Rate peg'!J111","v":-8.7771992964669936E-4},{"$f":"'Rate peg'!L111","v":3.0000000000000002E-2},2.0986769940229744E-2,{"$f":"'Rate peg'!N111","v":2.5821376828527366E-3},{"$f":"'Rate peg'!O111","v":1.7999999999999999E-2},{"$f":"'Rate peg'!P111","v":4.8000000000000001E-2},null,{"$f":"'Rate peg'!R111","v":9.4852470627691636E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ108:AU108,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.0986769940229744E-2},{"$f":"'Rate peg'!M111","v":2.0986769940229744E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F108=B104","v":true}]
[null,{"$f":"'Rate peg'!D112","v":"Penrith "},{"$f":"'Rate peg'!E112","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G112","v":4.7277962569077978E-4},{"$f":"'Rate peg'!K112","v":0},{"$f":"'Rate peg'!H112","v":1.4003415754456783E-3},{"$f":"'Rate peg'!I112","v":1.1412792347206482E-4},{"$f":"'Rate peg'!J112","v":-1.6430298797804092E-3},{"$f":"'Rate peg'!L112","v":0.03},1.8795560752897789E-2,{"$f":"'Rate peg'!N112","v":1.1700432207669555E-2},{"$f":"'Rate peg'!O112","v":7.0000000000000001E-3},{"$f":"'Rate peg'!P112","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R112","v":1.8731212011364581E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ109:AU109,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.8795560752897789E-2},{"$f":"'Rate peg'!M112","v":1.8795560752897789E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F109=B105","v":true}]
[null,{"$f":"'Rate peg'!D113","v":"Port Macquarie-Hastings"},{"$f":"'Rate peg'!E113","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G113","v":-6.1008609250982756E-5},{"$f":"'Rate peg'!K113","v":0},{"$f":"'Rate peg'!H113","v":1.6512144840867121E-3},{"$f":"'Rate peg'!I113","v":0},{"$f":"'Rate peg'!J113","v":-2.1050823664090067E-3},{"$f":"'Rate peg'!L113","v":2.9000000000000001E-2},1.3840058038953051E-2,{"$f":"'Rate peg'!N113","v":8.9171974522292991E-3},{"$f":"'Rate peg'!O113","v":5.0000000000000001E-3},{"$f":"'Rate peg'!P113","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R113","v":1.5902058748357294E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ110:AU110,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.3840058038953051E-2},{"$f":"'Rate peg'!M113","v":1.3840058038953051E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F110=B106","v":true}]
[null,{"$f":"'Rate peg'!D114","v":"Port Stephens"},{"$f":"'Rate peg'!E114","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G114","v":-3.0169589542243107E-4},{"$f":"'Rate peg'!K114","v":0},{"$f":"'Rate peg'!H114","v":2.6864196853828427E-3},{"$f":"'Rate peg'!I114","v":0},{"$f":"'Rate peg'!J114","v":-1.811423799118476E-3},{"$f":"'Rate peg'!L114","v":2.9999999999999995E-2},1.4972601682488262E-2,{"$f":"'Rate peg'!N114","v":3.6094260823553866E-3},{"$f":"'Rate peg'!O114","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P114","v":4.0999999999999995E-2},null,{"$f":"'Rate peg'!R114","v":2.3847237899604118E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ111:AU111,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.4972601682488262E-2},{"$f":"'Rate peg'!M114","v":1.4972601682488262E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F111=B107","v":true}]
[null,{"$f":"'Rate peg'!D115","v":"Queanbeyan-Palerang Regional"},{"$f":"'Rate peg'!E115","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G115","v":-6.8318018617804989E-4},{"$f":"'Rate peg'!K115","v":0},{"$f":"'Rate peg'!H115","v":3.1355960596875002E-3},{"$f":"'Rate peg'!I115","v":0},{"$f":"'Rate peg'!J115","v":-1.3574637543523782E-3},{"$f":"'Rate peg'!L115","v":3.1E-2},2.2982877603170415E-2,{"$f":"'Rate peg'!N115","v":2.7031784841075795E-2},{"$f":"'Rate peg'!O115","v":0},{"$f":"'Rate peg'!P115","v":3.1E-2},null,{"$f":"'Rate peg'!R115","v":2.4524158735094504E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ112:AU112,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.2982877603170415E-2},{"$f":"'Rate peg'!M115","v":2.2982877603170415E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F112=B108","v":true}]
[null,{"$f":"'Rate peg'!D116","v":"Randwick "},{"$f":"'Rate peg'!E116","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G116","v":8.4444122464803545E-4},{"$f":"'Rate peg'!K116","v":0},{"$f":"'Rate peg'!H116","v":1.4374135837963038E-3},{"$f":"'Rate peg'!I116","v":0},{"$f":"'Rate peg'!J116","v":-1.0708180550170233E-3},{"$f":"'Rate peg'!L116","v":3.1000000000000003E-2},{"$f":"CHOOSE($D$11,Q109,R109)","v":1.9157332879065292E-2},{"$f":"'Rate peg'!N116","v":4.66163474604009E-4},{"$f":"'Rate peg'!O116","v":1.9E-2},{"$f":"'Rate peg'!P116","v":0.05},null,{"$f":"'Rate peg'!R116","v":2.2818548084443391E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ113:AU113,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.9157332879065292E-2},{"$f":"'Rate peg'!M116","v":1.9157332879065292E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F113=B109","v":true}]
[null,{"$f":"'Rate peg'!D117","v":"Richmond Valley"},{"$f":"'Rate peg'!E117","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G117","v":2.0373584968639766E-4},{"$f":"'Rate peg'!K117","v":0},{"$f":"'Rate peg'!H117","v":2.8830457630407073E-3},{"$f":"'Rate peg'!I117","v":0},{"$f":"'Rate peg'!J117","v":-1.411287698006724E-3},{"$f":"'Rate peg'!L117","v":3.1E-2},7.9736742184532972E-3,{"$f":"'Rate peg'!N117","v":2.0231745447857274E-3},{"$f":"'Rate peg'!O117","v":6.0000000000000001E-3},{"$f":"'Rate peg'!P117","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R117","v":3.086781612727105E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ114:AU114,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.9736742184532972E-3},{"$f":"'Rate peg'!M117","v":7.9736742184532972E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F114=B110","v":true}]
[null,{"$f":"'Rate peg'!D118","v":"Ryde "},{"$f":"'Rate peg'!E118","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G118","v":1.1516727410711574E-3},{"$f":"'Rate peg'!K118","v":0},{"$f":"'Rate peg'!H118","v":1.6160428272906744E-3},{"$f":"'Rate peg'!I118","v":0},{"$f":"'Rate peg'!J118","v":-1.5514452830602836E-3},{"$f":"'Rate peg'!L118","v":3.1000000000000003E-2},2.4626948159610862E-2,{"$f":"'Rate peg'!N118","v":4.3582089552238806E-3},{"$f":"'Rate peg'!O118","v":0.02},{"$f":"'Rate peg'!P118","v":5.1000000000000004E-2},null,{"$f":"'Rate peg'!R118","v":2.767715568361832E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ115:AU115,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.4626948159610862E-2},{"$f":"'Rate peg'!M118","v":2.4626948159610862E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F115=B111","v":true}]
[null,{"$f":"'Rate peg'!D119","v":"Shellharbour "},{"$f":"'Rate peg'!E119","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G119","v":1.3111997877379938E-4},{"$f":"'Rate peg'!K119","v":0},{"$f":"'Rate peg'!H119","v":1.3964519353825736E-3},{"$f":"'Rate peg'!I119","v":5.1514994218902397E-4},{"$f":"'Rate peg'!J119","v":-1.0462908501656615E-3},{"$f":"'Rate peg'!L119","v":3.0999999999999996E-2},2.3091878331765514E-2,{"$f":"'Rate peg'!N119","v":1.1332370339799147E-2},{"$f":"'Rate peg'!O119","v":1.2E-2},{"$f":"'Rate peg'!P119","v":4.2999999999999997E-2},null,{"$f":"'Rate peg'!R119","v":1.5275719141563731E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ116:AU116,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.3091878331765514E-2},{"$f":"'Rate peg'!M119","v":2.3091878331765514E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F116=B112","v":true}]
[null,{"$f":"'Rate peg'!D120","v":"Shoalhaven "},{"$f":"'Rate peg'!E120","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G120","v":-5.477118846531283E-4},{"$f":"'Rate peg'!K120","v":0},{"$f":"'Rate peg'!H120","v":1.7655335294085813E-3},{"$f":"'Rate peg'!I120","v":0},{"$f":"'Rate peg'!J120","v":-7.6902933779691431E-4},{"$f":"'Rate peg'!L120","v":0.03},6.5007004275812186E-3,{"$f":"'Rate peg'!N120","v":5.7562064279479842E-3},{"$f":"'Rate peg'!O120","v":1E-3},{"$f":"'Rate peg'!P120","v":3.1E-2},null,{"$f":"'Rate peg'!R120","v":1.217821644755453E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ117:AU117,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":6.5007004275812186E-3},{"$f":"'Rate peg'!M120","v":6.5007004275812186E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F117=B113","v":true}]
[null,{"$f":"'Rate peg'!D121","v":"Singleton"},{"$f":"'Rate peg'!E121","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G121","v":1.720074684058438E-4},{"$f":"'Rate peg'!K121","v":0},{"$f":"'Rate peg'!H121","v":2.6044793007893854E-3},{"$f":"'Rate peg'!I121","v":0},{"$f":"'Rate peg'!J121","v":-8.1854957650579526E-4},{"$f":"'Rate peg'!L121","v":3.2000000000000001E-2},1.2278900821225625E-2,{"$f":"'Rate peg'!N121","v":2.3384859294490684E-3},{"$f":"'Rate peg'!O121","v":0.01},{"$f":"'Rate peg'!P121","v":4.2000000000000003E-2},null,{"$f":"'Rate peg'!R121","v":2.7764867691952291E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ118:AU118,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2278900821225625E-2},{"$f":"'Rate peg'!M121","v":1.2278900821225625E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F118=B114","v":true}]
[null,{"$f":"'Rate peg'!D122","v":"Snowy Monaro Regional"},{"$f":"'Rate peg'!E122","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G122","v":1.193852269604644E-3},{"$f":"'Rate peg'!K122","v":0},{"$f":"'Rate peg'!H122","v":9.2266710323080491E-3},{"$f":"'Rate peg'!I122","v":0},{"$f":"'Rate peg'!J122","v":-8.7762193446773429E-4},{"$f":"'Rate peg'!L122","v":3.9E-2},5.1377648449577595E-3,{"$f":"'Rate peg'!N122","v":2.2809540338176227E-3},{"$f":"'Rate peg'!O122","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P122","v":4.2000000000000003E-2},null,{"$f":"'Rate peg'!R122","v":1.0420523301912694E-2},null,{"$f":"INDEX('ABS Pop T1'!AQ119:AU119,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.1377648449577595E-3},{"$f":"'Rate peg'!M122","v":5.1377648449577595E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F119=B115","v":true}]
[null,{"$f":"'Rate peg'!D123","v":"Snowy Valleys"},{"$f":"'Rate peg'!E123","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G123","v":1.0543424903129187E-3},{"$f":"'Rate peg'!K123","v":0},{"$f":"'Rate peg'!H123","v":4.073814130736369E-3},{"$f":"'Rate peg'!I123","v":0},{"$f":"'Rate peg'!J123","v":-3.6922393001495991E-3},{"$f":"'Rate peg'!L123","v":3.1E-2},2.2937327126761886E-3,{"$f":"'Rate peg'!N123","v":3.0065669752353825E-3},{"$f":"'Rate peg'!O123","v":0},{"$f":"'Rate peg'!P123","v":3.1E-2},null,{"$f":"'Rate peg'!R123","v":5.1281566210492876E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ120:AU120,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.2937327126761886E-3},{"$f":"'Rate peg'!M123","v":2.2937327126761886E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F120=B116","v":true}]
[null,{"$f":"'Rate peg'!D124","v":"Strathfield "},{"$f":"'Rate peg'!E124","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G124","v":1.6613149277368794E-3},{"$f":"'Rate peg'!K124","v":0},{"$f":"'Rate peg'!H124","v":3.2427483519812126E-3},{"$f":"'Rate peg'!I124","v":0},{"$f":"'Rate peg'!J124","v":-1.4906786681345245E-3},{"$f":"'Rate peg'!L124","v":3.3000000000000002E-2},1.411543287327488E-2,{"$f":"'Rate peg'!N124","v":1.4998333518497945E-2},{"$f":"'Rate peg'!O124","v":0},{"$f":"'Rate peg'!P124","v":3.3000000000000002E-2},null,{"$f":"'Rate peg'!R124","v":4.9040632797180917E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ121:AU121,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.411543287327488E-2},{"$f":"'Rate peg'!M124","v":1.411543287327488E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F121=B117","v":true}]
[null,{"$f":"'Rate peg'!D125","v":"Sutherland "},{"$f":"'Rate peg'!E125","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G125","v":3.6263615756486909E-4},{"$f":"'Rate peg'!K125","v":0},{"$f":"'Rate peg'!H125","v":1.7233436974667998E-3},{"$f":"'Rate peg'!I125","v":4.8908352210937885E-5},{"$f":"'Rate peg'!J125","v":-9.5747850675691594E-4},{"$f":"'Rate peg'!L125","v":3.0999999999999996E-2},1.5404648629326667E-2,{"$f":"'Rate peg'!N125","v":4.5331706041321597E-3},{"$f":"'Rate peg'!O125","v":1.0999999999999999E-2},{"$f":"'Rate peg'!P125","v":4.1999999999999996E-2},null,{"$f":"'Rate peg'!R125","v":2.0859798550316687E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ122:AU122,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.5404648629326667E-2},{"$f":"'Rate peg'!M125","v":1.5404648629326667E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F122=B118","v":true}]
[null,{"$f":"'Rate peg'!D126","v":"Sydney "},{"$f":"'Rate peg'!E126","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G126","v":-3.8399584853935346E-4},{"$f":"'Rate peg'!K126","v":0},{"$f":"'Rate peg'!H126","v":6.886465484728134E-4},{"$f":"'Rate peg'!I126","v":0},{"$f":"'Rate peg'!J126","v":-8.4230919019486264E-4},{"$f":"'Rate peg'!L126","v":2.9000000000000001E-2},2.66311872620284E-2,{"$f":"'Rate peg'!N126","v":0},{"$f":"'Rate peg'!O126","v":2.7E-2},{"$f":"'Rate peg'!P126","v":5.6000000000000001E-2},null,{"$f":"'Rate peg'!R126","v":3.0465069993345994E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ123:AU123,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.66311872620284E-2},{"$f":"'Rate peg'!M126","v":2.66311872620284E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F123=B119","v":true}]
[null,{"$f":"'Rate peg'!D127","v":"Tamworth Regional"},{"$f":"'Rate peg'!E127","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G127","v":4.507457226075696E-4},{"$f":"'Rate peg'!K127","v":0},{"$f":"'Rate peg'!H127","v":1.888432456185552E-3},{"$f":"'Rate peg'!I127","v":0},{"$f":"'Rate peg'!J127","v":-1.6107322759336646E-4},{"$f":"'Rate peg'!L127","v":3.2000000000000001E-2},1.003298304824729E-2,{"$f":"'Rate peg'!N127","v":1.0180201263749123E-2},{"$f":"'Rate peg'!O127","v":0},{"$f":"'Rate peg'!P127","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R127","v":2.3391781787931217E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ124:AU124,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.003298304824729E-2},{"$f":"'Rate peg'!M127","v":1.003298304824729E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F124=B120","v":true}]
[null,{"$f":"'Rate peg'!D128","v":"Temora "},{"$f":"'Rate peg'!E128","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G128","v":2.4091928862043171E-3},{"$f":"'Rate peg'!K128","v":0},{"$f":"'Rate peg'!H128","v":7.3732252759210783E-3},{"$f":"'Rate peg'!I128","v":0},{"$f":"'Rate peg'!J128","v":-5.9345341593899205E-3},{"$f":"'Rate peg'!L128","v":3.4000000000000002E-2},-8.2946250829463164E-4,{"$f":"'Rate peg'!N128","v":7.743362831858407E-3},{"$f":"'Rate peg'!O128","v":0},{"$f":"'Rate peg'!P128","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R128","v":9.7824181621253958E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ125:AU125,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-8.2946250829463164E-4},{"$f":"'Rate peg'!M128","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F125=B121","v":true}]
[null,{"$f":"'Rate peg'!D129","v":"Tenterfield "},{"$f":"'Rate peg'!E129","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G129","v":4.6621428198777499E-4},{"$f":"'Rate peg'!K129","v":0},{"$f":"'Rate peg'!H129","v":4.996591344341373E-3},{"$f":"'Rate peg'!I129","v":0},{"$f":"'Rate peg'!J129","v":-5.0604932437802819E-4},{"$f":"'Rate peg'!L129","v":3.5000000000000003E-2},1.563396442914522E-2,{"$f":"'Rate peg'!N129","v":0},{"$f":"'Rate peg'!O129","v":1.6E-2},{"$f":"'Rate peg'!P129","v":5.1000000000000004E-2},null,{"$f":"'Rate peg'!R129","v":5.4628056263291477E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ126:AU126,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.563396442914522E-2},{"$f":"'Rate peg'!M129","v":1.563396442914522E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F126=B122","v":true}]
[null,{"$f":"'Rate peg'!D130","v":"The Hills "},{"$f":"'Rate peg'!E130","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G130","v":-2.5624438009053905E-4},{"$f":"'Rate peg'!K130","v":0},{"$f":"'Rate peg'!H130","v":2.1049441822936573E-3},{"$f":"'Rate peg'!I130","v":2.5376653013396336E-4},{"$f":"'Rate peg'!J130","v":-1.1966849577070816E-3},{"$f":"'Rate peg'!L130","v":0.03},3.6955099842252981E-2,{"$f":"'Rate peg'!N130","v":1.9686607794967132E-2},{"$f":"'Rate peg'!O130","v":1.7000000000000001E-2},{"$f":"'Rate peg'!P130","v":4.7E-2},null,{"$f":"'Rate peg'!R130","v":1.8486998022031183E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ127:AU127,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.6955099842252981E-2},{"$f":"'Rate peg'!M130","v":3.6955099842252981E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F127=B123","v":true}]
[null,{"$f":"'Rate peg'!D131","v":"Tweed "},{"$f":"'Rate peg'!E131","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G131","v":-1.5140507205232021E-4},{"$f":"'Rate peg'!K131","v":0},{"$f":"'Rate peg'!H131","v":1.0340798709763779E-3},{"$f":"'Rate peg'!I131","v":0},{"$f":"'Rate peg'!J131","v":-1.2576292092494859E-3},{"$f":"'Rate peg'!L131","v":2.8999999999999998E-2},8.3869729090670919E-3,{"$f":"'Rate peg'!N131","v":5.9064609450337514E-3},{"$f":"'Rate peg'!O131","v":2E-3},{"$f":"'Rate peg'!P131","v":3.1E-2},null,{"$f":"'Rate peg'!R131","v":8.8267479892405762E-4},null,{"$f":"INDEX('ABS Pop T1'!AQ128:AU128,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.3869729090670919E-3},{"$f":"'Rate peg'!M131","v":8.3869729090670919E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F128=B124","v":true}]
[null,{"$f":"'Rate peg'!D132","v":"Upper Hunter "},{"$f":"'Rate peg'!E132","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G132","v":1.3408935215324035E-3},{"$f":"'Rate peg'!K132","v":0},{"$f":"'Rate peg'!H132","v":4.6315853388276661E-3},{"$f":"'Rate peg'!I132","v":0},{"$f":"'Rate peg'!J132","v":-1.7846315280182262E-3},{"$f":"'Rate peg'!L132","v":3.4000000000000002E-2},5.0223214285713969E-3,{"$f":"'Rate peg'!N132","v":3.5590067135808459E-3},{"$f":"'Rate peg'!O132","v":1E-3},{"$f":"'Rate peg'!P132","v":3.5000000000000003E-2},null,{"$f":"'Rate peg'!R132","v":5.9724788603600695E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ129:AU129,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":5.0223214285713969E-3},{"$f":"'Rate peg'!M132","v":5.0223214285713969E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F129=B125","v":true}]
[null,{"$f":"'Rate peg'!D133","v":"Upper Lachlan "},{"$f":"'Rate peg'!E133","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G133","v":8.5101324562189995E-4},{"$f":"'Rate peg'!K133","v":0},{"$f":"'Rate peg'!H133","v":6.15173308954973E-3},{"$f":"'Rate peg'!I133","v":0},{"$f":"'Rate peg'!J133","v":-1.4447589397285274E-3},{"$f":"'Rate peg'!L133","v":3.5000000000000003E-2},1.9529006318207864E-2,{"$f":"'Rate peg'!N133","v":5.0656228413539029E-3},{"$f":"'Rate peg'!O133","v":1.4E-2},{"$f":"'Rate peg'!P133","v":4.9000000000000002E-2},null,{"$f":"'Rate peg'!R133","v":7.0027463351716298E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ130:AU130,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.9529006318207864E-2},{"$f":"'Rate peg'!M133","v":1.9529006318207864E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F130=B126","v":true}]
[null,{"$f":"'Rate peg'!D134","v":"Uralla "},{"$f":"'Rate peg'!E134","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G134","v":4.0903841940866803E-4},{"$f":"'Rate peg'!K134","v":0},{"$f":"'Rate peg'!H134","v":3.3008473442906645E-3},{"$f":"'Rate peg'!I134","v":0},{"$f":"'Rate peg'!J134","v":-3.4394743995469633E-3},{"$f":"'Rate peg'!L134","v":0.03},8.1031916652885005E-3,{"$f":"'Rate peg'!N134","v":9.1407678244972577E-4},{"$f":"'Rate peg'!O134","v":7.0000000000000001E-3},{"$f":"'Rate peg'!P134","v":3.6999999999999998E-2},null,{"$f":"'Rate peg'!R134","v":3.7098857636993325E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ131:AU131,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.1031916652885005E-3},{"$f":"'Rate peg'!M134","v":8.1031916652885005E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F131=B127","v":true}]
[null,{"$f":"'Rate peg'!D135","v":"Wagga Wagga "},{"$f":"'Rate peg'!E135","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G135","v":3.4924153451919824E-4},{"$f":"'Rate peg'!K135","v":0},{"$f":"'Rate peg'!H135","v":1.7767199484159156E-3},{"$f":"'Rate peg'!I135","v":0},{"$f":"'Rate peg'!J135","v":-8.9859505132382168E-4},{"$f":"'Rate peg'!L135","v":3.1E-2},3.566074261676988E-3,{"$f":"'Rate peg'!N135","v":3.0531284523450837E-3},{"$f":"'Rate peg'!O135","v":1E-3},{"$f":"'Rate peg'!P135","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R135","v":2.1259614829351138E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ132:AU132,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.566074261676988E-3},{"$f":"'Rate peg'!M135","v":3.566074261676988E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F132=B128","v":true}]
[null,{"$f":"'Rate peg'!D136","v":"Walcha"},{"$f":"'Rate peg'!E136","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G136","v":4.7872279642982243E-4},{"$f":"'Rate peg'!K136","v":0},{"$f":"'Rate peg'!H136","v":4.7129278558086457E-3},{"$f":"'Rate peg'!I136","v":0},{"$f":"'Rate peg'!J136","v":-6.0900617642876563E-4},{"$f":"'Rate peg'!L136","v":3.4000000000000002E-2},7.4123989218328745E-3,{"$f":"'Rate peg'!N136","v":0},{"$f":"'Rate peg'!O136","v":7.0000000000000001E-3},{"$f":"'Rate peg'!P136","v":4.1000000000000002E-2},null,{"$f":"'Rate peg'!R136","v":5.191650652238468E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ133:AU133,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":7.4123989218328745E-3},{"$f":"'Rate peg'!M136","v":7.4123989218328745E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F133=B129","v":true}]
[null,{"$f":"'Rate peg'!D137","v":"Walgett "},{"$f":"'Rate peg'!E137","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G137","v":1.6045060488764776E-3},{"$f":"'Rate peg'!K137","v":0},{"$f":"'Rate peg'!H137","v":4.5392058911160734E-3},{"$f":"'Rate peg'!I137","v":0},{"$f":"'Rate peg'!J137","v":-2.6771068170508335E-3},{"$f":"'Rate peg'!L137","v":3.3000000000000002E-2},-3.8057267125770622E-3,{"$f":"'Rate peg'!N137","v":0},{"$f":"'Rate peg'!O137","v":0},{"$f":"'Rate peg'!P137","v":3.3000000000000002E-2},null,{"$f":"'Rate peg'!R137","v":6.1437119399925513E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ134:AU134,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-3.8057267125770622E-3},{"$f":"'Rate peg'!M137","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F134=B130","v":true}]
[null,{"$f":"'Rate peg'!D138","v":"Warren "},{"$f":"'Rate peg'!E138","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G138","v":7.8942400968010367E-4},{"$f":"'Rate peg'!K138","v":0},{"$f":"'Rate peg'!H138","v":2.5746318798076139E-3},{"$f":"'Rate peg'!I138","v":0},{"$f":"'Rate peg'!J138","v":-1.5763411256102477E-3},{"$f":"'Rate peg'!L138","v":3.2000000000000001E-2},3.8714672861013266E-3,{"$f":"'Rate peg'!N138","v":0},{"$f":"'Rate peg'!O138","v":4.0000000000000001E-3},{"$f":"'Rate peg'!P138","v":3.6000000000000004E-2},null,{"$f":"'Rate peg'!R138","v":3.3640558894877173E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ135:AU135,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.8714672861013266E-3},{"$f":"'Rate peg'!M138","v":3.8714672861013266E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F135=B131","v":true}]
[null,{"$f":"'Rate peg'!D139","v":"Warrumbungle "},{"$f":"'Rate peg'!E139","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G139","v":1.8149655381873245E-3},{"$f":"'Rate peg'!K139","v":0},{"$f":"'Rate peg'!H139","v":5.8430004139104971E-3},{"$f":"'Rate peg'!I139","v":0},{"$f":"'Rate peg'!J139","v":8.6132621322286605E-4},{"$f":"'Rate peg'!L139","v":3.7999999999999999E-2},1.1920242739489328E-3,{"$f":"'Rate peg'!N139","v":2.211166390270868E-4},{"$f":"'Rate peg'!O139","v":1E-3},{"$f":"'Rate peg'!P139","v":3.9E-2},null,{"$f":"'Rate peg'!R139","v":7.6579659520978217E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ136:AU136,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.1920242739489328E-3},{"$f":"'Rate peg'!M139","v":1.1920242739489328E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F136=B132","v":true}]
[null,{"$f":"'Rate peg'!D140","v":"Waverley"},{"$f":"'Rate peg'!E140","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G140","v":2.5705838338558329E-3},{"$f":"'Rate peg'!K140","v":0},{"$f":"'Rate peg'!H140","v":1.3571245651765151E-3},{"$f":"'Rate peg'!I140","v":0},{"$f":"'Rate peg'!J140","v":-1.378321711654691E-3},{"$f":"'Rate peg'!L140","v":3.2000000000000001E-2},2.0091848450057403E-2,{"$f":"'Rate peg'!N140","v":0},{"$f":"'Rate peg'!O140","v":0.02},{"$f":"'Rate peg'!P140","v":5.2000000000000005E-2},null,{"$f":"'Rate peg'!R140","v":3.9277083990323482E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ137:AU137,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.0091848450057403E-2},{"$f":"'Rate peg'!M140","v":2.0091848450057403E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F137=B133","v":true}]
[null,{"$f":"'Rate peg'!D141","v":"Weddin "},{"$f":"'Rate peg'!E141","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G141","v":2.7498040039247596E-3},{"$f":"'Rate peg'!K141","v":0},{"$f":"'Rate peg'!H141","v":7.8010671017903757E-3},{"$f":"'Rate peg'!I141","v":3.8515718523703265E-3},{"$f":"'Rate peg'!J141","v":-2.5315558810151545E-3},{"$f":"'Rate peg'!L141","v":4.2000000000000003E-2},-2.2123893805309214E-3,{"$f":"'Rate peg'!N141","v":3.2573289902280132E-4},{"$f":"'Rate peg'!O141","v":0},{"$f":"'Rate peg'!P141","v":4.2000000000000003E-2},null,{"$f":"'Rate peg'!R141","v":1.0550871105715134E-2},null,{"$f":"INDEX('ABS Pop T1'!AQ138:AU138,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":-2.2123893805309214E-3},{"$f":"'Rate peg'!M141","v":0},null,0,0,0,0,{"$f":"'ABS Pop T1'!F138=B134","v":true}]
[null,{"$f":"'Rate peg'!D142","v":"Wentworth "},{"$f":"'Rate peg'!E142","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G142","v":1.3857959741353488E-3},{"$f":"'Rate peg'!K142","v":0},{"$f":"'Rate peg'!H142","v":5.0187569200190142E-3},{"$f":"'Rate peg'!I142","v":0},{"$f":"'Rate peg'!J142","v":-4.4308625162261398E-3},{"$f":"'Rate peg'!L142","v":3.2000000000000001E-2},1.5220502146481074E-2,{"$f":"'Rate peg'!N142","v":3.0137439973505549E-2},{"$f":"'Rate peg'!O142","v":0},{"$f":"'Rate peg'!P142","v":3.2000000000000001E-2},null,{"$f":"'Rate peg'!R142","v":6.4045528941543625E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ139:AU139,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.5220502146481074E-2},{"$f":"'Rate peg'!M142","v":1.5220502146481074E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F139=B135","v":true}]
[null,{"$f":"'Rate peg'!D143","v":"Willoughby "},{"$f":"'Rate peg'!E143","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G143","v":1.0621490786586847E-3},{"$f":"'Rate peg'!K143","v":0},{"$f":"'Rate peg'!H143","v":1.3503142838236003E-3},{"$f":"'Rate peg'!I143","v":0},{"$f":"'Rate peg'!J143","v":-2.0634108137505044E-3},{"$f":"'Rate peg'!L143","v":0.03},2.2429930540398324E-2,{"$f":"'Rate peg'!N143","v":0},{"$f":"'Rate peg'!O143","v":2.1999999999999999E-2},{"$f":"'Rate peg'!P143","v":5.1999999999999998E-2},null,{"$f":"'Rate peg'!R143","v":2.4124633624822847E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ140:AU140,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":2.2429930540398324E-2},{"$f":"'Rate peg'!M143","v":2.2429930540398324E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F140=B136","v":true}]
[null,{"$f":"'Rate peg'!D144","v":"Wingecarribee "},{"$f":"'Rate peg'!E144","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G144","v":2.6052950787204204E-5},{"$f":"'Rate peg'!K144","v":0},{"$f":"'Rate peg'!H144","v":1.4672147134240374E-3},{"$f":"'Rate peg'!I144","v":2.0891664857348267E-4},{"$f":"'Rate peg'!J144","v":-1.1567217289690449E-3},{"$f":"'Rate peg'!L144","v":3.0000000000000002E-2},8.379309695520254E-3,{"$f":"'Rate peg'!N144","v":4.9432725150615336E-3},{"$f":"'Rate peg'!O144","v":3.0000000000000001E-3},{"$f":"'Rate peg'!P144","v":3.3000000000000002E-2},null,{"$f":"'Rate peg'!R144","v":1.4932676642112415E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ141:AU141,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":8.379309695520254E-3},{"$f":"'Rate peg'!M144","v":8.379309695520254E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F141=B137","v":true}]
[null,{"$f":"'Rate peg'!D145","v":"Wollondilly "},{"$f":"'Rate peg'!E145","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G145","v":-3.2087246156826613E-4},{"$f":"'Rate peg'!K145","v":0},{"$f":"'Rate peg'!H145","v":1.7382871079630398E-3},{"$f":"'Rate peg'!I145","v":0},{"$f":"'Rate peg'!J145","v":-1.0832501934551337E-3},{"$f":"'Rate peg'!L145","v":0.03},3.7845908128189887E-2,{"$f":"'Rate peg'!N145","v":2.1548423792960118E-2},{"$f":"'Rate peg'!O145","v":1.6E-2},{"$f":"'Rate peg'!P145","v":4.5999999999999999E-2},null,{"$f":"'Rate peg'!R145","v":1.4174146463947737E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ142:AU142,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":3.7845908128189887E-2},{"$f":"'Rate peg'!M145","v":3.7845908128189887E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F142=B138","v":true}]
[null,{"$f":"'Rate peg'!D146","v":"Wollongong "},{"$f":"'Rate peg'!E146","v":2.9808660654154447E-2},{"$f":"'Rate peg'!G146","v":5.0607840621530757E-4},{"$f":"'Rate peg'!K146","v":0},{"$f":"'Rate peg'!H146","v":1.3651757672714711E-3},{"$f":"'Rate peg'!I146","v":3.3740958994087864E-4},{"$f":"'Rate peg'!J146","v":-9.7955404609979661E-4},{"$f":"'Rate peg'!L146","v":3.1E-2},1.2673767992916973E-2,{"$f":"'Rate peg'!N146","v":4.2889721112203691E-3},{"$f":"'Rate peg'!O146","v":8.0000000000000002E-3},{"$f":"'Rate peg'!P146","v":3.9E-2},null,{"$f":"'Rate peg'!R146","v":1.8712541734867787E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ143:AU143,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":1.2673767992916973E-2},{"$f":"'Rate peg'!M146","v":1.2673767992916973E-2},null,0,0,0,0,{"$f":"'ABS Pop T1'!F143=B139","v":true}]
[null,{"$f":"'Rate peg'!D147","v":"Woollahra "},{"$f":"'Rate peg'!E147","v":2.9519019176585622E-2},{"$f":"'Rate peg'!G147","v":6.2979175390118075E-3},{"$f":"'Rate peg'!K147","v":0},{"$f":"'Rate peg'!H147","v":2.1449820858879661E-3},{"$f":"'Rate peg'!I147","v":0},{"$f":"'Rate peg'!J147","v":-2.0778682211718019E-3},{"$f":"'Rate peg'!L147","v":3.5999999999999997E-2},9.3110891596239753E-3,{"$f":"'Rate peg'!N147","v":4.0650406504065041E-4},{"$f":"'Rate peg'!O147","v":8.9999999999999993E-3},{"$f":"'Rate peg'!P147","v":4.4999999999999998E-2},null,{"$f":"'Rate peg'!R147","v":8.4428996248997745E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ144:AU144,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":9.3110891596239753E-3},{"$f":"'Rate peg'!M147","v":9.3110891596239753E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F144=B140","v":true}]
[null,{"$f":"'Rate peg'!D148","v":"Yass Valley"},{"$f":"'Rate peg'!E148","v":2.9881765505651754E-2},{"$f":"'Rate peg'!G148","v":1.0398864330857156E-3},{"$f":"'Rate peg'!K148","v":0},{"$f":"'Rate peg'!H148","v":4.4501342432101418E-3},{"$f":"'Rate peg'!I148","v":0},{"$f":"'Rate peg'!J148","v":-1.7302259390343919E-3},{"$f":"'Rate peg'!L148","v":3.4000000000000002E-2},9.8426323319027453E-3,{"$f":"'Rate peg'!N148","v":2.58762644083745E-2},{"$f":"'Rate peg'!O148","v":0},{"$f":"'Rate peg'!P148","v":3.4000000000000002E-2},null,{"$f":"'Rate peg'!R148","v":5.4900206762958578E-3},null,{"$f":"INDEX('ABS Pop T1'!AQ145:AU145,MATCH('Rate peg'!$D$9,'ABS Pop T1'!$AQ$16:$AU$16,0))","v":9.8426323319027453E-3},{"$f":"'Rate peg'!M148","v":9.8426323319027453E-3},null,0,0,0,0,{"$f":"'ABS Pop T1'!F145=B141","v":true}]
[]
[null,"Notes:"]
[null,"The core rate peg is the rate peg before the population factor and adjustment and the final rate peg is the rate peg including the population factor and adjustment."]
[null,"Our methodology does not reduce council income when population falls. This is because in an area of falling population a council still needs to maintain its infrastructure and provide services, so its costs may not decline correspondingly"]
[null,"Figures may not add due to rounding. Percentage changes are calculated from unrounded numbers."]

{"sheet":"Rate peg order","index":3,"n_rows":139,"n_cols":4,"rows_kept":139,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,{"$f":"\"Rate Peg Order for \"&'Rate peg'!$D$9&\"-\"&RIGHT('Rate peg'!$D$9,2)+1","v":"Rate Peg Order for 2026-27"}]
[]
[]
[]
[]
[null,"DO NOT DELETE"]
[null,"ORG ID",{"$f":"'Rate peg calcs'!D35","v":"Council"},"Maximum percentage (%)"]
[]
[null,{"$f":"Names!I9","v":2047},{"$f":"Names!G9","v":"Albury City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B12,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5999999999999996}]
[null,{"$f":"Names!I10","v":2079},{"$f":"Names!G10","v":"Armidale Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B13,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I11","v":54},{"$f":"Names!G11","v":"Ballina Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B14,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I12","v":55},{"$f":"Names!G12","v":"Balranald Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B15,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5999999999999996}]
[null,{"$f":"Names!I13","v":2043},{"$f":"Names!G13","v":"Bathurst Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B16,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I14","v":2099},{"$f":"Names!G14","v":"Bayside"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B17,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.9}]
[null,{"$f":"Names!I15","v":60},{"$f":"Names!G15","v":"Bega Valley Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B18,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4999999999999996}]
[null,{"$f":"Names!I16","v":61},{"$f":"Names!G16","v":"Bellingen Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B19,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.8}]
[null,{"$f":"Names!I17","v":62},{"$f":"Names!G17","v":"Berrigan Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B20,'Rate peg calcs'!$B$37:$B$164,0))*100","v":2.8000000000000003}]
[null,{"$f":"Names!I18","v":64},{"$f":"Names!G18","v":"Blacktown City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B21,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.4}]
[null,{"$f":"Names!I19","v":65},{"$f":"Names!G19","v":"Bland Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B22,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5999999999999996}]
[null,{"$f":"Names!I20","v":66},{"$f":"Names!G20","v":"Blayney Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B23,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.7}]
[null,{"$f":"Names!I21","v":67},{"$f":"Names!G21","v":"Blue Mountains City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B24,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I22","v":68},{"$f":"Names!G22","v":"Bogan Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B25,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I23","v":72},{"$f":"Names!G23","v":"Bourke Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B26,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I24","v":73},{"$f":"Names!G24","v":"Brewarrina Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B27,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5999999999999996}]
[null,{"$f":"Names!I25","v":74},{"$f":"Names!G25","v":"Broken Hill City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B28,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I26","v":75},{"$f":"Names!G26","v":"Burwood"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B29,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I27","v":76},{"$f":"Names!G27","v":"Byron Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B30,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5999999999999996}]
[null,{"$f":"Names!I28","v":77},{"$f":"Names!G28","v":"Cabonne"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B31,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I29","v":78},{"$f":"Names!G29","v":"Camden"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B32,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5999999999999996}]
[null,{"$f":"Names!I30","v":79},{"$f":"Names!G30","v":"Campbelltown City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B33,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I32","v":2080},{"$f":"Names!G32","v":"Canterbury-Bankstown"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B34,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.0999999999999996}]
[null,{"$f":"Names!I33","v":81},{"$f":"Names!G33","v":"Carrathool Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B35,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I34","v":2088},{"$f":"Names!G34","v":"Central Coast"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B36,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I35","v":83},{"$f":"Names!G35","v":"Central Darling Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B37,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.8}]
[null,{"$f":"Names!I36","v":84},{"$f":"Names!G36","v":"Cessnock City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B38,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.8}]
[null,{"$f":"Names!I31","v":1989},{"$f":"Names!G31","v":"City of Canada Bay "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B39,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.2}]
[null,{"$f":"Names!I99","v":2089},{"$f":"Names!G99","v":"City of Parramatta"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B40,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.8}]
[null,{"$f":"Names!I106","v":184},{"$f":"Names!G106","v":"City of Ryde "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B41,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.1000000000000005}]
[null,{"$f":"Names!I114","v":2029},{"$f":"Names!G114","v":"City of Sydney "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B42,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.6000000000000005}]
[null,{"$f":"Names!I37","v":2037},{"$f":"Names!G37","v":"Clarence Valley"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B43,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3}]
[null,{"$f":"Names!I38","v":85},{"$f":"Names!G38","v":"Cobar Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B44,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I39","v":86},{"$f":"Names!G39","v":"Coffs Harbour City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B45,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I40","v":90},{"$f":"Names!G40","v":"Coolamon Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B46,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.9000000000000004}]
[null,{"$f":"Names!I41","v":93},{"$f":"Names!G41","v":"Coonamble Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B47,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5000000000000004}]
[null,{"$f":"Names!I42","v":2094},{"$f":"Names!G42","v":"Cootamundra-Gundagai Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B48,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I43","v":97},{"$f":"Names!G43","v":"Cowra Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B49,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.8}]
[null,{"$f":"Names!I44","v":2090},{"$f":"Names!G44","v":"Cumberland City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B50,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3999999999999995}]
[null,{"$f":"Names!I45","v":2098},{"$f":"Names!G45","v":"Dubbo Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B51,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3}]
[null,{"$f":"Names!I46","v":104},{"$f":"Names!G46","v":"Dungog Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B52,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4}]
[null,{"$f":"Names!I47","v":2091},{"$f":"Names!G47","v":"Edward River"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B53,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3}]
[null,{"$f":"Names!I48","v":105},{"$f":"Names!G48","v":"Eurobodalla Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B54,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I49","v":107},{"$f":"Names!G49","v":"Fairfield City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B55,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4}]
[null,{"$f":"Names!I50","v":2092},{"$f":"Names!G50","v":"Federation"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B56,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I51","v":108},{"$f":"Names!G51","v":"Forbes Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B57,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I52","v":2093},{"$f":"Names!G52","v":"Georges River"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B58,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.8}]
[null,{"$f":"Names!I53","v":109},{"$f":"Names!G53","v":"Gilgandra Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B59,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5000000000000004}]
[null,{"$f":"Names!I54","v":2053},{"$f":"Names!G54","v":"Glen Innes Severn"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B60,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6000000000000005}]
[null,{"$f":"Names!I55","v":2032},{"$f":"Names!G55","v":"Goulburn Mulwaree"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B61,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5999999999999996}]
[null,{"$f":"Names!I56","v":2049},{"$f":"Names!G56","v":"Greater Hume Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B62,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I57","v":118},{"$f":"Names!G57","v":"Griffith City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B63,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I58","v":120},{"$f":"Names!G58","v":"Gunnedah Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B64,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I59","v":2039},{"$f":"Names!G59","v":"Gwydir Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B65,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I60","v":125},{"$f":"Names!G60","v":"Hawkesbury City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B66,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I61","v":126},{"$f":"Names!G61","v":"Hay Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B67,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.8}]
[null,{"$f":"Names!I62","v":2081},{"$f":"Names!G62","v":"Hilltops"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B68,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I63","v":129},{"$f":"Names!G63","v":"Hornsby Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B69,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6000000000000005}]
[null,{"$f":"Names!I64","v":131},{"$f":"Names!G64","v":"Hunters Hill "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B70,'Rate peg calcs'!$B$37:$B$164,0))*100","v":2.9}]
[null,{"$f":"Names!I65","v":2083},{"$f":"Names!G65","v":"Inner West"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B71,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3999999999999995}]
[null,{"$f":"Names!I66","v":133},{"$f":"Names!G66","v":"Inverell Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B72,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I67","v":135},{"$f":"Names!G67","v":"Junee Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B73,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.8}]
[null,{"$f":"Names!I68","v":136},{"$f":"Names!G68","v":"Kempsey Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B74,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I69","v":137},{"$f":"Names!G69","v":"Kiama Municipal"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B75,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I70","v":139},{"$f":"Names!G70","v":"Ku-ring-gai"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B76,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3999999999999995}]
[null,{"$f":"Names!I71","v":140},{"$f":"Names!G71","v":"Kyogle"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B77,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3999999999999995}]
[null,{"$f":"Names!I72","v":141},{"$f":"Names!G72","v":"Lachlan Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B78,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I73","v":142},{"$f":"Names!G73","v":"Lake Macquarie City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B79,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I74","v":143},{"$f":"Names!G74","v":"Lane Cove "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B80,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.7}]
[null,{"$f":"Names!I75","v":144},{"$f":"Names!G75","v":"Leeton Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B81,'Rate peg calcs'!$B$37:$B$164,0))*100","v":2.7}]
[null,{"$f":"Names!I76","v":146},{"$f":"Names!G76","v":"Lismore City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B82,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I77","v":2044},{"$f":"Names!G77","v":"Lithgow City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B83,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I78","v":147},{"$f":"Names!G78","v":"Liverpool City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B84,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.0999999999999996}]
[null,{"$f":"Names!I79","v":2040},{"$f":"Names!G79","v":"Liverpool Plains Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B85,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6000000000000005}]
[null,{"$f":"Names!I80","v":148},{"$f":"Names!G80","v":"Lockhart Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B86,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.7}]
[null,{"$f":"Names!I81","v":150},{"$f":"Names!G81","v":"Maitland City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B87,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I82","v":2084},{"$f":"Names!G82","v":"Mid-Coast"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B88,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I83","v":2042},{"$f":"Names!G83","v":"Mid-Western Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B89,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6000000000000005}]
[null,{"$f":"Names!I84","v":155},{"$f":"Names!G84","v":"Moree Plains Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B90,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I85","v":156},{"$f":"Names!G85","v":"Mosman "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B91,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I86","v":2085},{"$f":"Names!G86","v":"Murray River"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B92,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I87","v":2086},{"$f":"Names!G87","v":"Murrumbidgee "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B93,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.9000000000000004}]
[null,{"$f":"Names!I88","v":162},{"$f":"Names!G88","v":"Muswellbrook Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B94,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I89","v":163},{"$f":"Names!G89","v":"Nambucca Valley"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B95,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5000000000000004}]
[null,{"$f":"Names!I90","v":164},{"$f":"Names!G90","v":"Narrabri Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B96,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I91","v":165},{"$f":"Names!G91","v":"Narrandera Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B97,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.3000000000000003}]
[null,{"$f":"Names!I92","v":166},{"$f":"Names!G92","v":"Narromine Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B98,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I93","v":167},{"$f":"Names!G93","v":"Newcastle City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B99,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1999999999999993}]
[null,{"$f":"Names!I94","v":168},{"$f":"Names!G94","v":"North Sydney"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B100,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4}]
[null,{"$f":"Names!I95","v":2087},{"$f":"Names!G95","v":"Northern Beaches"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B101,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I96","v":2045},{"$f":"Names!G96","v":"Oberon"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B102,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.3000000000000003}]
[null,{"$f":"Names!I97","v":172},{"$f":"Names!G97","v":"Orange City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B103,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3}]
[null,{"$f":"Names!I98","v":173},{"$f":"Names!G98","v":"Parkes Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B104,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I100","v":176},{"$f":"Names!G100","v":"Penrith City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B105,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I101","v":124},{"$f":"Names!G101","v":"Port Macquarie-Hastings"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B106,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I102","v":178},{"$f":"Names!G102","v":"Port Stephens"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B107,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.0999999999999996}]
[null,{"$f":"Names!I103","v":2095},{"$f":"Names!G103","v":"Queanbeyan-Palerang Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B108,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I104","v":181},{"$f":"Names!G104","v":"Randwick City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B109,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5}]
[null,{"$f":"Names!I105","v":1981},{"$f":"Names!G105","v":"Richmond Valley"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B110,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I107","v":188},{"$f":"Names!G107","v":"Shellharbour City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B111,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.3}]
[null,{"$f":"Names!I108","v":189},{"$f":"Names!G108","v":"Shoalhaven City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B112,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I109","v":190},{"$f":"Names!G109","v":"Singleton"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B113,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.2}]
[null,{"$f":"Names!I110","v":2096},{"$f":"Names!G110","v":"Snowy Monaro Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B114,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.2}]
[null,{"$f":"Names!I111","v":2097},{"$f":"Names!G111","v":"Snowy Valleys"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B115,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I112","v":193},{"$f":"Names!G112","v":"Strathfield "},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B116,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.3000000000000003}]
[null,{"$f":"Names!I113","v":194},{"$f":"Names!G113","v":"Sutherland Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B117,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1999999999999993}]
[null,{"$f":"Names!I115","v":2038},{"$f":"Names!G115","v":"Tamworth Regional"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B118,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I116","v":198},{"$f":"Names!G116","v":"Temora Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B119,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]
[null,{"$f":"Names!I117","v":199},{"$f":"Names!G117","v":"Tenterfield Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B120,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.1000000000000005}]
[null,{"$f":"Names!I118","v":59},{"$f":"Names!G118","v":"The Hills Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B121,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.7}]
[null,{"$f":"Names!I119","v":202},{"$f":"Names!G119","v":"Tweed Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B122,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.1}]
[null,{"$f":"Names!I120","v":2046},{"$f":"Names!G120","v":"Upper Hunter Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B123,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.5000000000000004}]
[null,{"$f":"Names!I121","v":2035},{"$f":"Names!G121","v":"Upper Lachlan Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B124,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.9000000000000004}]
[null,{"$f":"Names!I122","v":204},{"$f":"Names!G122","v":"Uralla Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B125,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6999999999999997}]
[null,{"$f":"Names!I123","v":206},{"$f":"Names!G123","v":"Wagga Wagga City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B126,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I124","v":208},{"$f":"Names!G124","v":"Walcha"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B127,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.1000000000000005}]
[null,{"$f":"Names!I125","v":209},{"$f":"Names!G125","v":"Walgett Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B128,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.3000000000000003}]
[null,{"$f":"Names!I126","v":210},{"$f":"Names!G126","v":"Warren Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B129,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.6000000000000005}]
[null,{"$f":"Names!I127","v":2050},{"$f":"Names!G127","v":"Warrumbungle Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B130,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.9}]
[null,{"$f":"Names!I128","v":212},{"$f":"Names!G128","v":"Waverley"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B131,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.2}]
[null,{"$f":"Names!I129","v":213},{"$f":"Names!G129","v":"Weddin Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B132,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.2}]
[null,{"$f":"Names!I130","v":215},{"$f":"Names!G130","v":"Wentworth Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B133,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.2}]
[null,{"$f":"Names!I131","v":216},{"$f":"Names!G131","v":"Willoughby City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B134,'Rate peg calcs'!$B$37:$B$164,0))*100","v":5.2}]
[null,{"$f":"Names!I132","v":218},{"$f":"Names!G132","v":"Wingecarribee Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B135,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.3000000000000003}]
[null,{"$f":"Names!I133","v":219},{"$f":"Names!G133","v":"Wollondilly Shire"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B136,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5999999999999996}]
[null,{"$f":"Names!I134","v":220},{"$f":"Names!G134","v":"Wollongong City"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B137,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.9}]
[null,{"$f":"Names!I135","v":221},{"$f":"Names!G135","v":"Woollahra Municipal"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B138,'Rate peg calcs'!$B$37:$B$164,0))*100","v":4.5}]
[null,{"$f":"Names!I136","v":2036},{"$f":"Names!G136","v":"Yass Valley"},{"$f":"INDEX('Rate peg calcs'!O$37:O$164,MATCH($B139,'Rate peg calcs'!$B$37:$B$164,0))*100","v":3.4000000000000004}]

{"sheet":"Rate peg calcs","index":4,"n_rows":174,"n_cols":40,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,{"$f":"\"Calculation of the rate Peg for \"&'Rate peg'!$D$9&\"-\"&RIGHT('Rate peg'!$D$9,2)+1","v":"Calculation of the rate Peg for 2026-27"}]
[null,"Rate peg from 1 July ",null,{"$f":"'Rate peg'!D9","v":2026}]
[]
[null,"BCC and superannuation catch-up",null,null,null,null,null,"Summary of outcomes (ranges)",null,null,{"$f":"\"Averages shown in rows \"&ROW(C171)&\" to \"&ROW(C174)&\" below.\"","v":"Averages shown in rows 171 to 174 below."}]
[null,null,null,"Metropolitan","Regional","Rural",null,null,{"$f":"E35","v":"BCC"},{"$f":"G35","v":"ESL factor (excl subsidy catch-up)"},{"$f":"H35","v":"ESL subsidy catch-up adjustment"},{"$f":"N35","v":"Population factor"},{"$f":"I35","v":"Dams safety levy adjustment"},{"$f":"J35","v":"Election cost adjustment"},"Rate Peg",{"$f":"P35","v":"Core Rate Peg"},null,null,"ESL factor + subsidy catch-up adjustment",{"$f":"T35","v":"ESL factor + subsidy catch-up adjustment"},null,"Councils with catch-up adjustment"]
[null,"BCC",null,{"$f":"INDEX('BCC calcs'!$J$34:$J$41,MATCH($D$5,'BCC calcs'!$B$34:$B$41,0))","v":2.9519019176585622E-2},{"$f":"INDEX('BCC calcs'!$J$46:$J$53,MATCH($D$5,'BCC calcs'!$B$46:$B$53,0))","v":2.9808660654154447E-2},{"$f":"INDEX('BCC calcs'!$J$58:$J$65,MATCH($D$5,'BCC calcs'!$B$58:$B$65,0))","v":2.9881765505651754E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W36","v":"2024-25"},{"$f":"X36","v":"2025-26"},{"$f":"Y36","v":"2026-27"},{"$f":"Z36","v":"2027-28"},{"$f":"AA36","v":"2028-29"}]
[null,"One-off superannuation catch-up",null,{"$f":"IF('Rate peg'!$D$9=2024,SUM('BCC Inputs'!$M$38:$M$39),0)","v":0},{"$f":"D10","v":0},{"$f":"E10","v":0},null,"Maximum",null,null,null,null,null,null,null,null,null,null,{"$f":"H10","v":"Maximum"},null,null,"Number"]
[null,"Employee cost weight",null,{"$f":"TRANSPOSE('BCC Inputs'!$F$125:$F$127)","v":0.39200000000000002},0.34799999999999998,0.318,null,"Metropolitan",{"$f":"TRANSPOSE($D$9:$F$9)","v":2.9519019176585622E-2},{"$f":"_xlfn.MAXIFS(G$37:G$164,$C$37:$C$164,$H11)","v":6.2979175390118075E-3},4.8314627490940419E-3,{"$f":"_xlfn.MAXIFS(N$37:N$164,$C$37:$C$164,$H11)","v":2.7E-2},{"$f":"_xlfn.MAXIFS(I$37:I$164,$C$37:$C$164,$H11)","v":1.3004042690756968E-3},-7.3690156449075241E-4,{"$f":"_xlfn.MAXIFS(O$37:O$164,$C$37:$C$164,$H11)","v":5.6000000000000001E-2},3.5999999999999997E-2,null,null,"Metropolitan",{"$f":"_xlfn.MAXIFS(T$37:T$164,$C$37:$C$164,$H11)","v":8.4428996248997745E-3},null,{"$f":"H11","v":"Metropolitan"},{"$f":"COUNTIFS($C$37:$C$164,$V11,W$37:W$164,\">0\")","v":1},29,33,0,0]
[null,"Superannuation catch-up in rate peg",null,{"$f":"D11*D10","v":0},{"$f":"E11*E10","v":0},{"$f":"F11*F10","v":0},null,"Regional",2.9808660654154447E-2,1.6947509583977501E-3,9.2266710323080491E-3,{"$f":"_xlfn.MAXIFS(N$37:N$164,$C$37:$C$164,$H12)","v":1.6E-2},1.0914754074973238E-3,-1.6107322759336646E-4,4.5999999999999999E-2,3.9E-2,null,null,"Regional",{"$f":"_xlfn.MAXIFS(T$37:T$164,$C$37:$C$164,$H12)","v":1.0420523301912694E-2},null,{"$f":"H12","v":"Regional"},10,33,37,0,0]
[null,null,null,null,null,null,null,"Rural",2.9881765505651754E-2,4.7013136487800708E-3,8.6092677917553213E-3,{"$f":"_xlfn.MAXIFS(N$37:N$164,$C$37:$C$164,$H13)","v":2.1999999999999999E-2},5.2222373948544766E-3,8.6132621322286605E-4,5.7000000000000002E-2,4.2000000000000003E-2,null,null,"Rural",{"$f":"_xlfn.MAXIFS(T$37:T$164,$C$37:$C$164,$H13)","v":1.2446421571631821E-2},null,{"$f":"H13","v":"Rural"},48,54,57,0,0]
[null,"Rounding factor ",null,3,null,null,null,"Minimum",null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,"Total",{"$f":"SUM(W11:W13)","v":59},{"$f":"SUM(X11:X13)","v":116},{"$f":"SUM(Y11:Y13)","v":127},{"$f":"SUM(Z11:Z13)","v":0},{"$f":"SUM(AA11:AA13)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H11","v":"Metropolitan"},2.9519019176585622E-2,{"$f":"_xlfn.MINIFS(G$37:G$164,$C$37:$C$164,$H15)","v":-3.903425329038682E-3},0,{"$f":"_xlfn.MINIFS(N$37:N$164,$C$37:$C$164,$H15)","v":0},{"$f":"_xlfn.MINIFS(I$37:I$164,$C$37:$C$164,$H15)","v":0},-5.7972807149936235E-3,{"$f":"_xlfn.MINIFS(O$37:O$164,$C$37:$C$164,$H15)","v":2.8999999999999998E-2},2.4999999999999998E-2,null,null,"Metropolitan",{"$f":"_xlfn.MINIFS(T$37:T$164,$C$37:$C$164,$H15)","v":-2.8458608145649506E-3},null,"Percentage"]
[null,null,null,null,null,null,null,"Regional",2.9808660654154447E-2,-6.8318018617804989E-4,9.6188954883547203E-4,{"$f":"_xlfn.MINIFS(N$37:N$164,$C$37:$C$164,$H16)","v":0},0,-3.3329130361558251E-3,0.03,2.8999999999999998E-2,null,null,"Regional",{"$f":"_xlfn.MINIFS(T$37:T$164,$C$37:$C$164,$H16)","v":6.5783942232085766E-4},null,{"$f":"V11","v":"Metropolitan"},{"$f":"W11/COUNTIFS($C$37:$C$164,$V11)","v":2.9411764705882353E-2},0.8529411764705882,0.97058823529411764,0,0]
[null,null,null,null,null,null,null,"Rural",2.9881765505651754E-2,-1.3738500219738265E-5,1.4476894933999724E-3,{"$f":"_xlfn.MINIFS(N$37:N$164,$C$37:$C$164,$H17)","v":0},0,-5.9345341593899205E-3,2.7E-2,2.7E-2,null,null,"Rural",{"$f":"_xlfn.MINIFS(T$37:T$164,$C$37:$C$164,$H17)","v":1.433950993180234E-3},null,{"$f":"V12","v":"Regional"},0.27027027027027029,0.89189189189189189,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V13","v":"Rural"},0.84210526315789469,0.94736842105263153,1,0,0]
[null,"Decisions for 2026-27 rate peg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V14","v":"Total"},{"$f":"W14/COUNT($O$37:$O$164)","v":0.4609375},{"$f":"X14/COUNT($O$37:$O$164)","v":0.90625},0.9921875,0,0]
[null,"% of election costs removed",null,null,0.75]
[null,"ESL catch-up adjustment:"]
[null,"∙  target cumulative share repaid ",null,null,0.75,null,"Note: manual adjustments so that min repaid is 25% if there is enough left and to limit total ESL + adjustment factor to 1.2%"]
[null,"∙  maximum share repaid in year",null,null,0.5]
[null,"Election costs for councils with no election cost adjustment in 2025-26 rate peg"]
[null,"Include Central Darling?",null,{"$f":"IF(E25=\"no\",0,1)","v":0},"No"]
[null,null,null,null,"Difference in election costs ","Included in rate peg"]
[null,null,null,null,"$2026-27","$2026-27"]
[null,"Central Darling",null,null,5789.6952436607298,{"$f":"E28*D25","v":0}]
[null,"Cobar",null,null,13059.814776816711,{"$f":"E29","v":13059.814776816711}]
[null,"Warrumbungle",null,null,34007.363893144604,{"$f":"E30","v":34007.363893144604}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$22","v":"Note: manual adjustments so that min repaid is 25% if there is enough left and to limit total ESL + adjustment factor to 1.2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D23/27153","D24/22164",null,null,"This table is for information and visual checking"]
[null,"Rounding rules: We round the Population factor after true-up to 3 decimal places and the final Rate Peg to 3 decimal places. All other components of the Rate Peg are unrounded.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total ESL subsidy included in rate peg, after deferral",null,null,null,null,null,null,"% ESL subsidy in the rate peg, before deferral",null,null,null,{"$f":"'Rate peg & SV'!AM12","v":"Qualify for deferred ESL catch-up adjustment? (Must have and SV in 2023-24 and SV exceeds rate peg)"}]
[null,{"$f":"'Supp val'!B15","v":"Org. Id"},null,"Council","BCC","Super-annuation catch-up adjustment","ESL factor (excl subsidy catch-up)","ESL subsidy catch-up adjustment","Dams safety levy adjustment","Election cost adjustment","Productivity factor ","Change in population in the rate peg","Supplementary valuations percentage","Population factor","Final Rate Peg","Core Rate Peg",null,null,"Total % of subsidy returned","ESL factor + subsidy catch-up adjustment",null,"If SV in 2023-24, value =0","% of total ESL subsidy included in rate peg, after adjustment",null,null,null,null,null,"adjustment for net ESL = 0.2%, all councils","adjustment for net ESL = 0",null,null,{"$f":"AG36","v":"2023-24"},{"$f":"AH36","v":"2024-25"},{"$f":"AI36","v":"2025-26"},"2026-27","2024-25","2025-26","2026-27"]
[null,null,null,null,"unrounded","unrounded","unrounded","unrounded","unrounded","unrounded","unrounded","unrounded","unrounded","rounded","rounded",null,null,null,null,null,null,null,{"$f":"'ESL data'!J13","v":"2024-25"},{"$f":"'ESL data'!K13","v":"2025-26"},{"$f":"'ESL data'!L13","v":"2026-27"},{"$f":"'ESL data'!M13","v":"2027-28"},{"$f":"'ESL data'!N13","v":"2028-29"},null,{"$f":"W36","v":"2024-25"},{"$f":"X36","v":"2025-26"},null,null,{"$f":"'Rate peg & SV'!X15","v":"2023-24"},{"$f":"W36","v":"2024-25"},{"$f":"X36","v":"2025-26"},{"$f":"Y36","v":"2026-27"},{"$f":"AH36","v":"2024-25"},{"$f":"AI36","v":"2025-26"},"2026-27"]
[null,{"$f":"Names!I9","v":2047},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B37,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F9","v":"Albury "},{"$f":"INDEX($D$9:$F$9,MATCH(C37,$D$8:$F$8,0))","v":2.9808660654154447E-2},{"$f":"INDEX($D$12:$F$12,MATCH(C37,$D$8:$F$8,0))","v":0},{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B37,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.7531195621002234E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B37,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.1528387428057221E-3},{"$f":"'2026-27 adjustments'!Q15","v":7.1845597365592477E-4},{"$f":"'2026-27 adjustments'!R15","v":-1.3871878339633578E-3},0,{"$f":"INDEX('Pop calcs'!$D14:$I14,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.404997478655523E-2},{"$f":"INDEX('Pop calcs'!$K14:$P14,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.5775561886672997E-3},{"$f":"ROUND(IFERROR(MAX(0,L37-M37),0),$D$14)","v":6.0000000000000001E-3},{"$f":"N37+ROUND(E37+F37+G37+H37+SUM(I37:J37)-K37,$D$14)","v":3.5999999999999997E-2},{"$f":"O37-N37","v":0.03},null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B37,'ESL calcs'!$C$15:$C$142,0))","v":0.75},{"$f":"SUM(G37:H37)","v":1.3281506990157443E-3},null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B37,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC37,AC37*'Rate peg & SV'!AM16)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD37,AD37*'Rate peg & SV'!AN16)","v":0.5},{"$f":"MIN($E$23,IF(SUM(W37:X37)>$E$22,1-SUM(W37:X37),MAX(0,$E$22-SUM(W37:X37))))","v":0.25},null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X16=\"\",\"\",IF('Rate peg & SV'!X16<'Rate peg & SV'!M16,\"\",'Rate peg & SV'!X16))","v":""},{"$f":"IF('Rate peg & SV'!$X16=\"\",\"\",IF('Rate peg & SV'!Y16<'Rate peg & SV'!N16,\"\",'Rate peg & SV'!Y16))","v":""},{"$f":"IF('Rate peg & SV'!$X16=\"\",\"\",IF('Rate peg & SV'!Z16<'Rate peg & SV'!O16,\"\",'Rate peg & SV'!Z16))","v":""},{"$f":"IF('Rate peg & SV'!$X16=\"\",\"\",IF('Rate peg & SV'!AA16<'Rate peg & SV'!P16,\"\",'Rate peg & SV'!AA16))","v":""},{"$f":"IF(AH37=\"\",\"no\",IF(OR($AG37=\"\",AH37<='Rate peg & SV'!N16),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI37=\"\",\"no\",IF(OR($AG37=\"\",AI37<='Rate peg & SV'!O16),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ37=\"\",\"no\",IF(OR($AG37=\"\",AJ37<='Rate peg & SV'!P16),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AND('Rate peg & SV'!X16>0,'Rate peg & SV'!Y16>0),'Rate peg & SV'!Y16,0)","v":""}]
[null,{"$f":"Names!I10","v":2079},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B38,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F10","v":"Armidale Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B38,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.1004689583585603E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B38,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.701573329916474E-3},{"$f":"'2026-27 adjustments'!Q16","v":3.3947430987415334E-4},{"$f":"'2026-27 adjustments'!R16","v":-1.82250193219057E-3},0,{"$f":"INDEX('Pop calcs'!$D15:$I15,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.9602541570906684E-3},{"$f":"INDEX('Pop calcs'!$K15:$P15,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.4256016127000127E-3},{"$f":"ROUND(IFERROR(MAX(0,L38-M38),0),$D$14)","v":0},3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B38,'ESL calcs'!$C$15:$C$142,0))","v":0.5},4.1116202257523299E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B38,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC38,AC38*'Rate peg & SV'!AM17)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD38,AD38*'Rate peg & SV'!AN17)","v":0},0.5,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X17=\"\",\"\",IF('Rate peg & SV'!X17<'Rate peg & SV'!M17,\"\",'Rate peg & SV'!X17))","v":0.16670000000000001},{"$f":"IF('Rate peg & SV'!$X17=\"\",\"\",IF('Rate peg & SV'!Y17<'Rate peg & SV'!N17,\"\",'Rate peg & SV'!Y17))","v":0.16670000000000001},{"$f":"IF('Rate peg & SV'!$X17=\"\",\"\",IF('Rate peg & SV'!Z17<'Rate peg & SV'!O17,\"\",'Rate peg & SV'!Z17))","v":0.1666},{"$f":"IF('Rate peg & SV'!$X17=\"\",\"\",IF('Rate peg & SV'!AA17<'Rate peg & SV'!P17,\"\",'Rate peg & SV'!AA17))","v":""},{"$f":"IF(AH38=\"\",\"no\",IF(OR($AG38=\"\",AH38<='Rate peg & SV'!N17),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI38=\"\",\"no\",IF(OR($AG38=\"\",AI38<='Rate peg & SV'!O17),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ38=\"\",\"no\",IF(OR($AG38=\"\",AJ38<='Rate peg & SV'!P17),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I11","v":54},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B39,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F11","v":"Ballina "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B39,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-5.5502500843448792E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B39,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.2128644307553456E-3},{"$f":"'2026-27 adjustments'!Q17","v":0},{"$f":"'2026-27 adjustments'!R17","v":-1.3582073834992434E-3},0,{"$f":"INDEX('Pop calcs'!$D16:$I16,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.391797279861251E-2},{"$f":"INDEX('Pop calcs'!$K16:$P16,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.7486929243638899E-3},5.0000000000000001E-3,3.4000000000000002E-2,2.9000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B39,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.5783942232085766E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B39,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC39,AC39*'Rate peg & SV'!AM18)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD39,AD39*'Rate peg & SV'!AN18)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X18=\"\",\"\",IF('Rate peg & SV'!X18<'Rate peg & SV'!M18,\"\",'Rate peg & SV'!X18))","v":""},{"$f":"IF('Rate peg & SV'!$X18=\"\",\"\",IF('Rate peg & SV'!Y18<'Rate peg & SV'!N18,\"\",'Rate peg & SV'!Y18))","v":""},{"$f":"IF('Rate peg & SV'!$X18=\"\",\"\",IF('Rate peg & SV'!Z18<'Rate peg & SV'!O18,\"\",'Rate peg & SV'!Z18))","v":""},{"$f":"IF('Rate peg & SV'!$X18=\"\",\"\",IF('Rate peg & SV'!AA18<'Rate peg & SV'!P18,\"\",'Rate peg & SV'!AA18))","v":""},{"$f":"IF(AH39=\"\",\"no\",IF(OR($AG39=\"\",AH39<='Rate peg & SV'!N18),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI39=\"\",\"no\",IF(OR($AG39=\"\",AI39<='Rate peg & SV'!O18),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ39=\"\",\"no\",IF(OR($AG39=\"\",AJ39<='Rate peg & SV'!P18),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I12","v":55},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B40,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F12","v":"Balranald "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B40,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.8310118875833859E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B40,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.0752133214839067E-3},{"$f":"'2026-27 adjustments'!Q18","v":0},{"$f":"'2026-27 adjustments'!R18","v":-6.3908749029596798E-4},0,{"$f":"INDEX('Pop calcs'!$D17:$I17,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.7202543142598223E-3},{"$f":"INDEX('Pop calcs'!$K17:$P17,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},8.0000000000000002E-3,4.5999999999999999E-2,3.7999999999999999E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B40,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.9062252090672932E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B40,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC40,AC40*'Rate peg & SV'!AM19)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD40,AD40*'Rate peg & SV'!AN19)","v":0.5},0.25,null,null,null,0.14599999999999999,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X19=\"\",\"\",IF('Rate peg & SV'!X19<'Rate peg & SV'!M19,\"\",'Rate peg & SV'!X19))","v":0.1},{"$f":"IF('Rate peg & SV'!$X19=\"\",\"\",IF('Rate peg & SV'!Y19<'Rate peg & SV'!N19,\"\",'Rate peg & SV'!Y19))","v":0.1},{"$f":"IF('Rate peg & SV'!$X19=\"\",\"\",IF('Rate peg & SV'!Z19<'Rate peg & SV'!O19,\"\",'Rate peg & SV'!Z19))","v":""},{"$f":"IF('Rate peg & SV'!$X19=\"\",\"\",IF('Rate peg & SV'!AA19<'Rate peg & SV'!P19,\"\",'Rate peg & SV'!AA19))","v":""},{"$f":"IF(AH40=\"\",\"no\",IF(OR($AG40=\"\",AH40<='Rate peg & SV'!N19),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI40=\"\",\"no\",IF(OR($AG40=\"\",AI40<='Rate peg & SV'!O19),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ40=\"\",\"no\",IF(OR($AG40=\"\",AJ40<='Rate peg & SV'!P19),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I13","v":2043},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B41,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F13","v":"Bathurst Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B41,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.8546056985818757E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B41,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.5114822968870035E-3},{"$f":"'2026-27 adjustments'!Q19","v":0},{"$f":"'2026-27 adjustments'!R19","v":-1.8771396583974311E-3},0,{"$f":"INDEX('Pop calcs'!$D18:$I18,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.9548829240433392E-3},{"$f":"INDEX('Pop calcs'!$K18:$P18,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.6809972017298405E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B41,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.3969428667451913E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B41,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC41,AC41*'Rate peg & SV'!AM20)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD41,AD41*'Rate peg & SV'!AN20)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X20=\"\",\"\",IF('Rate peg & SV'!X20<'Rate peg & SV'!M20,\"\",'Rate peg & SV'!X20))","v":""},{"$f":"IF('Rate peg & SV'!$X20=\"\",\"\",IF('Rate peg & SV'!Y20<'Rate peg & SV'!N20,\"\",'Rate peg & SV'!Y20))","v":""},{"$f":"IF('Rate peg & SV'!$X20=\"\",\"\",IF('Rate peg & SV'!Z20<'Rate peg & SV'!O20,\"\",'Rate peg & SV'!Z20))","v":""},{"$f":"IF('Rate peg & SV'!$X20=\"\",\"\",IF('Rate peg & SV'!AA20<'Rate peg & SV'!P20,\"\",'Rate peg & SV'!AA20))","v":""},{"$f":"IF(AH41=\"\",\"no\",IF(OR($AG41=\"\",AH41<='Rate peg & SV'!N20),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI41=\"\",\"no\",IF(OR($AG41=\"\",AI41<='Rate peg & SV'!O20),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ41=\"\",\"no\",IF(OR($AG41=\"\",AJ41<='Rate peg & SV'!P20),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I14","v":2099},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B42,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F14","v":"Bayside"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B42,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.4464286711198383E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B42,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6302980478459734E-4},{"$f":"'2026-27 adjustments'!Q20","v":0},{"$f":"'2026-27 adjustments'!R20","v":-1.0190790436676656E-3},0,{"$f":"INDEX('Pop calcs'!$D19:$I19,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.6043073054743173E-2},{"$f":"INDEX('Pop calcs'!$K19:$P19,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.2643356912935374E-3},0.01,3.9E-2,2.8999999999999998E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B42,'ESL calcs'!$C$15:$C$142,0))","v":1},4.0767267189658116E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B42,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC42,AC42*'Rate peg & SV'!AM21)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD42,AD42*'Rate peg & SV'!AN21)","v":0.96653899125729015},3.3461008742709852E-2,null,null,null,0,0.96653899125729015,null,null,{"$f":"IF('Rate peg & SV'!$X21=\"\",\"\",IF('Rate peg & SV'!X21<'Rate peg & SV'!M21,\"\",'Rate peg & SV'!X21))","v":""},{"$f":"IF('Rate peg & SV'!$X21=\"\",\"\",IF('Rate peg & SV'!Y21<'Rate peg & SV'!N21,\"\",'Rate peg & SV'!Y21))","v":""},{"$f":"IF('Rate peg & SV'!$X21=\"\",\"\",IF('Rate peg & SV'!Z21<'Rate peg & SV'!O21,\"\",'Rate peg & SV'!Z21))","v":""},{"$f":"IF('Rate peg & SV'!$X21=\"\",\"\",IF('Rate peg & SV'!AA21<'Rate peg & SV'!P21,\"\",'Rate peg & SV'!AA21))","v":""},{"$f":"IF(AH42=\"\",\"no\",IF(OR($AG42=\"\",AH42<='Rate peg & SV'!N21),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI42=\"\",\"no\",IF(OR($AG42=\"\",AI42<='Rate peg & SV'!O21),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ42=\"\",\"no\",IF(OR($AG42=\"\",AJ42<='Rate peg & SV'!P21),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I15","v":60},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B43,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F15","v":"Bega Valley "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B43,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3479286586732625E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B43,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.976394393565934E-3},{"$f":"'2026-27 adjustments'!Q21","v":0},{"$f":"'2026-27 adjustments'!R21","v":-2.2886758633706666E-3},0,{"$f":"INDEX('Pop calcs'!$D20:$I20,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.6829483433485954E-3},{"$f":"INDEX('Pop calcs'!$K20:$P20,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.0254746455179041E-3},5.0000000000000001E-3,3.4999999999999996E-2,2.9999999999999995E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B43,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.1111872594332601E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B43,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC43,AC43*'Rate peg & SV'!AM22)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD43,AD43*'Rate peg & SV'!AN22)","v":0.5},0.25,null,null,null,0.11,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X22=\"\",\"\",IF('Rate peg & SV'!X22<'Rate peg & SV'!M22,\"\",'Rate peg & SV'!X22))","v":0.24},{"$f":"IF('Rate peg & SV'!$X22=\"\",\"\",IF('Rate peg & SV'!Y22<'Rate peg & SV'!N22,\"\",'Rate peg & SV'!Y22))","v":0.19600000000000001},{"$f":"IF('Rate peg & SV'!$X22=\"\",\"\",IF('Rate peg & SV'!Z22<'Rate peg & SV'!O22,\"\",'Rate peg & SV'!Z22))","v":""},{"$f":"IF('Rate peg & SV'!$X22=\"\",\"\",IF('Rate peg & SV'!AA22<'Rate peg & SV'!P22,\"\",'Rate peg & SV'!AA22))","v":""},{"$f":"IF(AH43=\"\",\"no\",IF(OR($AG43=\"\",AH43<='Rate peg & SV'!N22),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI43=\"\",\"no\",IF(OR($AG43=\"\",AI43<='Rate peg & SV'!O22),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ43=\"\",\"no\",IF(OR($AG43=\"\",AJ43<='Rate peg & SV'!P22),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I16","v":61},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B44,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F16","v":"Bellingen "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B44,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.1116724787071206E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B44,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":8.6092677917553213E-3},{"$f":"'2026-27 adjustments'!Q22","v":0},{"$f":"'2026-27 adjustments'!R22","v":-1.3866684892955526E-3},0,{"$f":"INDEX('Pop calcs'!$D21:$I21,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.55226362330896E-3},{"$f":"INDEX('Pop calcs'!$K21:$P21,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":9.19172744529923E-3},0,3.7999999999999999E-2,3.7999999999999999E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B44,'ESL calcs'!$C$15:$C$142,0))","v":0.5},9.7209402704624415E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B44,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC44,AC44*'Rate peg & SV'!AM23)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD44,AD44*'Rate peg & SV'!AN23)","v":0},0.5,null,null,null,0.06,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X23=\"\",\"\",IF('Rate peg & SV'!X23<'Rate peg & SV'!M23,\"\",'Rate peg & SV'!X23))","v":0.08},{"$f":"IF('Rate peg & SV'!$X23=\"\",\"\",IF('Rate peg & SV'!Y23<'Rate peg & SV'!N23,\"\",'Rate peg & SV'!Y23))","v":0.08},{"$f":"IF('Rate peg & SV'!$X23=\"\",\"\",IF('Rate peg & SV'!Z23<'Rate peg & SV'!O23,\"\",'Rate peg & SV'!Z23))","v":0.06},{"$f":"IF('Rate peg & SV'!$X23=\"\",\"\",IF('Rate peg & SV'!AA23<'Rate peg & SV'!P23,\"\",'Rate peg & SV'!AA23))","v":0.06},{"$f":"IF(AH44=\"\",\"no\",IF(OR($AG44=\"\",AH44<='Rate peg & SV'!N23),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI44=\"\",\"no\",IF(OR($AG44=\"\",AI44<='Rate peg & SV'!O23),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ44=\"\",\"no\",IF(OR($AG44=\"\",AJ44<='Rate peg & SV'!P23),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I17","v":62},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B45,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F17","v":"Berrigan "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B45,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.0315042998793803E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B45,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.2315093523484439E-3},{"$f":"'2026-27 adjustments'!Q23","v":0},{"$f":"'2026-27 adjustments'!R23","v":-5.5077180172559441E-3},0,{"$f":"INDEX('Pop calcs'!$D22:$I22,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.6611130394538218E-3},{"$f":"INDEX('Pop calcs'!$K22:$P22,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.2029669588671613E-3},0,2.8000000000000001E-2,2.8000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B45,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.0346597823363818E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B45,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC45,AC45*'Rate peg & SV'!AM24)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD45,AD45*'Rate peg & SV'!AN24)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X24=\"\",\"\",IF('Rate peg & SV'!X24<'Rate peg & SV'!M24,\"\",'Rate peg & SV'!X24))","v":""},{"$f":"IF('Rate peg & SV'!$X24=\"\",\"\",IF('Rate peg & SV'!Y24<'Rate peg & SV'!N24,\"\",'Rate peg & SV'!Y24))","v":""},{"$f":"IF('Rate peg & SV'!$X24=\"\",\"\",IF('Rate peg & SV'!Z24<'Rate peg & SV'!O24,\"\",'Rate peg & SV'!Z24))","v":""},{"$f":"IF('Rate peg & SV'!$X24=\"\",\"\",IF('Rate peg & SV'!AA24<'Rate peg & SV'!P24,\"\",'Rate peg & SV'!AA24))","v":""},{"$f":"IF(AH45=\"\",\"no\",IF(OR($AG45=\"\",AH45<='Rate peg & SV'!N24),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI45=\"\",\"no\",IF(OR($AG45=\"\",AI45<='Rate peg & SV'!O24),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ45=\"\",\"no\",IF(OR($AG45=\"\",AJ45<='Rate peg & SV'!P24),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I18","v":64},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B46,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F18","v":"Blacktown "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B46,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.2739162364986171E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B46,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.8535612867668393E-3},{"$f":"'2026-27 adjustments'!Q24","v":1.4926272372749061E-4},{"$f":"'2026-27 adjustments'!R24","v":-1.3591403616774016E-3},0,{"$f":"INDEX('Pop calcs'!$D23:$I23,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.990318587652796E-2},{"$f":"INDEX('Pop calcs'!$K23:$P23,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.3355951344160628E-3},2.4E-2,5.3999999999999999E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B46,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.980952910416701E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B46,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC46,AC46*'Rate peg & SV'!AM25)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD46,AD46*'Rate peg & SV'!AN25)","v":0.5},{"$f":"MIN($E$23,IF(SUM(W46:X46)>$E$22,1-SUM(W46:X46),MAX(0,$E$22-SUM(W46:X46))))","v":0.25},null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X25=\"\",\"\",IF('Rate peg & SV'!X25<'Rate peg & SV'!M25,\"\",'Rate peg & SV'!X25))","v":""},{"$f":"IF('Rate peg & SV'!$X25=\"\",\"\",IF('Rate peg & SV'!Y25<'Rate peg & SV'!N25,\"\",'Rate peg & SV'!Y25))","v":""},{"$f":"IF('Rate peg & SV'!$X25=\"\",\"\",IF('Rate peg & SV'!Z25<'Rate peg & SV'!O25,\"\",'Rate peg & SV'!Z25))","v":""},{"$f":"IF('Rate peg & SV'!$X25=\"\",\"\",IF('Rate peg & SV'!AA25<'Rate peg & SV'!P25,\"\",'Rate peg & SV'!AA25))","v":""},{"$f":"IF(AH46=\"\",\"no\",IF(OR($AG46=\"\",AH46<='Rate peg & SV'!N25),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI46=\"\",\"no\",IF(OR($AG46=\"\",AI46<='Rate peg & SV'!O25),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ46=\"\",\"no\",IF(OR($AG46=\"\",AJ46<='Rate peg & SV'!P25),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I19","v":65},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B47,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F19","v":"Bland "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B47,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.0268783903027786E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B47,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":6.0154696530687795E-3},{"$f":"'2026-27 adjustments'!Q25","v":0},{"$f":"'2026-27 adjustments'!R25","v":-1.9643917074923618E-3},0,{"$f":"INDEX('Pop calcs'!$D24:$I24,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K24:$P24,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":9.3884120171673819E-4},0,3.5999999999999997E-2,3.5999999999999997E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B47,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.0423480433715576E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B47,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC47,AC47*'Rate peg & SV'!AM26)","v":0.14599999999999999},{"$f":"IF(X$36='Rate peg'!$D$11,AD47,AD47*'Rate peg & SV'!AN26)","v":0.35399999999999998},0.25,null,null,null,0.14599999999999999,0.35399999999999998,null,null,{"$f":"IF('Rate peg & SV'!$X26=\"\",\"\",IF('Rate peg & SV'!X26<'Rate peg & SV'!M26,\"\",'Rate peg & SV'!X26))","v":""},{"$f":"IF('Rate peg & SV'!$X26=\"\",\"\",IF('Rate peg & SV'!Y26<'Rate peg & SV'!N26,\"\",'Rate peg & SV'!Y26))","v":""},{"$f":"IF('Rate peg & SV'!$X26=\"\",\"\",IF('Rate peg & SV'!Z26<'Rate peg & SV'!O26,\"\",'Rate peg & SV'!Z26))","v":""},{"$f":"IF('Rate peg & SV'!$X26=\"\",\"\",IF('Rate peg & SV'!AA26<'Rate peg & SV'!P26,\"\",'Rate peg & SV'!AA26))","v":""},{"$f":"IF(AH47=\"\",\"no\",IF(OR($AG47=\"\",AH47<='Rate peg & SV'!N26),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI47=\"\",\"no\",IF(OR($AG47=\"\",AI47<='Rate peg & SV'!O26),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ47=\"\",\"no\",IF(OR($AG47=\"\",AJ47<='Rate peg & SV'!P26),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I20","v":66},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B48,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F20","v":"Blayney "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B48,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.1868521357277374E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B48,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.79012849535855E-3},{"$f":"'2026-27 adjustments'!Q26","v":0},{"$f":"'2026-27 adjustments'!R26","v":-9.315420569227064E-4},0,{"$f":"INDEX('Pop calcs'!$D25:$I25,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.6223995813162473E-2},{"$f":"INDEX('Pop calcs'!$K25:$P25,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.9776625448743513E-4},1.4999999999999999E-2,4.7E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B48,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.0088137089313237E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B48,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC48,AC48*'Rate peg & SV'!AM27)","v":0.22},{"$f":"IF(X$36='Rate peg'!$D$11,AD48,AD48*'Rate peg & SV'!AN27)","v":0.28000000000000003},0.25,null,null,null,0.22,0.28000000000000003,null,null,{"$f":"IF('Rate peg & SV'!$X27=\"\",\"\",IF('Rate peg & SV'!X27<'Rate peg & SV'!M27,\"\",'Rate peg & SV'!X27))","v":""},{"$f":"IF('Rate peg & SV'!$X27=\"\",\"\",IF('Rate peg & SV'!Y27<'Rate peg & SV'!N27,\"\",'Rate peg & SV'!Y27))","v":""},{"$f":"IF('Rate peg & SV'!$X27=\"\",\"\",IF('Rate peg & SV'!Z27<'Rate peg & SV'!O27,\"\",'Rate peg & SV'!Z27))","v":""},{"$f":"IF('Rate peg & SV'!$X27=\"\",\"\",IF('Rate peg & SV'!AA27<'Rate peg & SV'!P27,\"\",'Rate peg & SV'!AA27))","v":""},{"$f":"IF(AH48=\"\",\"no\",IF(OR($AG48=\"\",AH48<='Rate peg & SV'!N27),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI48=\"\",\"no\",IF(OR($AG48=\"\",AI48<='Rate peg & SV'!O27),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ48=\"\",\"no\",IF(OR($AG48=\"\",AJ48<='Rate peg & SV'!P27),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I21","v":67},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B49,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F21","v":"Blue Mountains "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B49,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0380289052143224E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B49,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.5034503360339216E-3},{"$f":"'2026-27 adjustments'!Q27","v":1.3368923250240477E-4},{"$f":"'2026-27 adjustments'!R27","v":-8.1899087029517991E-4},0,{"$f":"INDEX('Pop calcs'!$D26:$I26,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.7880847049223139E-3},{"$f":"INDEX('Pop calcs'!$K26:$P26,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":9.0424207477688811E-4},5.0000000000000001E-3,3.6999999999999998E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B49,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.5414792412482438E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B49,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC49,AC49*'Rate peg & SV'!AM28)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD49,AD49*'Rate peg & SV'!AN28)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X28=\"\",\"\",IF('Rate peg & SV'!X28<'Rate peg & SV'!M28,\"\",'Rate peg & SV'!X28))","v":""},{"$f":"IF('Rate peg & SV'!$X28=\"\",\"\",IF('Rate peg & SV'!Y28<'Rate peg & SV'!N28,\"\",'Rate peg & SV'!Y28))","v":""},{"$f":"IF('Rate peg & SV'!$X28=\"\",\"\",IF('Rate peg & SV'!Z28<'Rate peg & SV'!O28,\"\",'Rate peg & SV'!Z28))","v":""},{"$f":"IF('Rate peg & SV'!$X28=\"\",\"\",IF('Rate peg & SV'!AA28<'Rate peg & SV'!P28,\"\",'Rate peg & SV'!AA28))","v":""},{"$f":"IF(AH49=\"\",\"no\",IF(OR($AG49=\"\",AH49<='Rate peg & SV'!N28),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI49=\"\",\"no\",IF(OR($AG49=\"\",AI49<='Rate peg & SV'!O28),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ49=\"\",\"no\",IF(OR($AG49=\"\",AJ49<='Rate peg & SV'!P28),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I22","v":68},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B50,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F22","v":"Bogan "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B50,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.5532523798996423E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B50,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.3732735510668887E-3},{"$f":"'2026-27 adjustments'!Q28","v":0},{"$f":"'2026-27 adjustments'!R28","v":-2.0938600409425973E-3},0,{"$f":"INDEX('Pop calcs'!$D27:$I27,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K27:$P27,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.5762081784386614E-3},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B50,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.9265259309665315E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B50,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC50,AC50*'Rate peg & SV'!AM29)","v":0.12},{"$f":"IF(X$36='Rate peg'!$D$11,AD50,AD50*'Rate peg & SV'!AN29)","v":0.38},0.25,null,null,null,0.12,0.38,null,null,{"$f":"IF('Rate peg & SV'!$X29=\"\",\"\",IF('Rate peg & SV'!X29<'Rate peg & SV'!M29,\"\",'Rate peg & SV'!X29))","v":""},{"$f":"IF('Rate peg & SV'!$X29=\"\",\"\",IF('Rate peg & SV'!Y29<'Rate peg & SV'!N29,\"\",'Rate peg & SV'!Y29))","v":""},{"$f":"IF('Rate peg & SV'!$X29=\"\",\"\",IF('Rate peg & SV'!Z29<'Rate peg & SV'!O29,\"\",'Rate peg & SV'!Z29))","v":""},{"$f":"IF('Rate peg & SV'!$X29=\"\",\"\",IF('Rate peg & SV'!AA29<'Rate peg & SV'!P29,\"\",'Rate peg & SV'!AA29))","v":""},{"$f":"IF(AH50=\"\",\"no\",IF(OR($AG50=\"\",AH50<='Rate peg & SV'!N29),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI50=\"\",\"no\",IF(OR($AG50=\"\",AI50<='Rate peg & SV'!O29),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ50=\"\",\"no\",IF(OR($AG50=\"\",AJ50<='Rate peg & SV'!P29),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I23","v":72},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B51,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F23","v":"Bourke "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B51,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.1594610837789297E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B51,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.7475235399678431E-3},{"$f":"'2026-27 adjustments'!Q29","v":0},{"$f":"'2026-27 adjustments'!R29","v":3.6725381242421379E-4},0,{"$f":"INDEX('Pop calcs'!$D28:$I28,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K28:$P28,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,4.1000000000000002E-2,4.1000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B51,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.0906984623746773E-2,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B51,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC51,AC51*'Rate peg & SV'!AM30)","v":0.03},{"$f":"IF(X$36='Rate peg'!$D$11,AD51,AD51*'Rate peg & SV'!AN30)","v":0.47},0.25,null,null,null,0.03,0.47,null,null,{"$f":"IF('Rate peg & SV'!$X30=\"\",\"\",IF('Rate peg & SV'!X30<'Rate peg & SV'!M30,\"\",'Rate peg & SV'!X30))","v":""},{"$f":"IF('Rate peg & SV'!$X30=\"\",\"\",IF('Rate peg & SV'!Y30<'Rate peg & SV'!N30,\"\",'Rate peg & SV'!Y30))","v":""},{"$f":"IF('Rate peg & SV'!$X30=\"\",\"\",IF('Rate peg & SV'!Z30<'Rate peg & SV'!O30,\"\",'Rate peg & SV'!Z30))","v":""},{"$f":"IF('Rate peg & SV'!$X30=\"\",\"\",IF('Rate peg & SV'!AA30<'Rate peg & SV'!P30,\"\",'Rate peg & SV'!AA30))","v":""},{"$f":"IF(AH51=\"\",\"no\",IF(OR($AG51=\"\",AH51<='Rate peg & SV'!N30),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI51=\"\",\"no\",IF(OR($AG51=\"\",AI51<='Rate peg & SV'!O30),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ51=\"\",\"no\",IF(OR($AG51=\"\",AJ51<='Rate peg & SV'!P30),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I24","v":73},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B52,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F24","v":"Brewarrina "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B52,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.6514627705438877E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B52,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.6279318408749904E-3},{"$f":"'2026-27 adjustments'!Q30","v":0},{"$f":"'2026-27 adjustments'!R30","v":-5.8673978975350679E-3},0,{"$f":"INDEX('Pop calcs'!$D29:$I29,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K29:$P29,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.5999999999999997E-2,3.5999999999999997E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B52,'ESL calcs'!$C$15:$C$142,0))","v":0.65999999999999992},1.2279394611418878E-2,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B52,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC52,AC52*'Rate peg & SV'!AM31)","v":9.6000000000000002E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD52,AD52*'Rate peg & SV'!AN31)","v":0.40400000000000003},0.16,null,null,null,9.6000000000000002E-2,0.40400000000000003,null,null,{"$f":"IF('Rate peg & SV'!$X31=\"\",\"\",IF('Rate peg & SV'!X31<'Rate peg & SV'!M31,\"\",'Rate peg & SV'!X31))","v":""},{"$f":"IF('Rate peg & SV'!$X31=\"\",\"\",IF('Rate peg & SV'!Y31<'Rate peg & SV'!N31,\"\",'Rate peg & SV'!Y31))","v":""},{"$f":"IF('Rate peg & SV'!$X31=\"\",\"\",IF('Rate peg & SV'!Z31<'Rate peg & SV'!O31,\"\",'Rate peg & SV'!Z31))","v":""},{"$f":"IF('Rate peg & SV'!$X31=\"\",\"\",IF('Rate peg & SV'!AA31<'Rate peg & SV'!P31,\"\",'Rate peg & SV'!AA31))","v":""},{"$f":"IF(AH52=\"\",\"no\",IF(OR($AG52=\"\",AH52<='Rate peg & SV'!N31),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI52=\"\",\"no\",IF(OR($AG52=\"\",AI52<='Rate peg & SV'!O31),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ52=\"\",\"no\",IF(OR($AG52=\"\",AJ52<='Rate peg & SV'!P31),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I25","v":74},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B53,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F25","v":"Broken Hill "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B53,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.6947509583977501E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B53,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.5986817045294443E-3},{"$f":"'2026-27 adjustments'!Q31","v":0},{"$f":"'2026-27 adjustments'!R31","v":-1.3942149162304938E-3},0,{"$f":"INDEX('Pop calcs'!$D30:$I30,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K30:$P30,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B53,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.2934326629271947E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B53,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC53,AC53*'Rate peg & SV'!AM32)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD53,AD53*'Rate peg & SV'!AN32)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X32=\"\",\"\",IF('Rate peg & SV'!X32<'Rate peg & SV'!M32,\"\",'Rate peg & SV'!X32))","v":""},{"$f":"IF('Rate peg & SV'!$X32=\"\",\"\",IF('Rate peg & SV'!Y32<'Rate peg & SV'!N32,\"\",'Rate peg & SV'!Y32))","v":""},{"$f":"IF('Rate peg & SV'!$X32=\"\",\"\",IF('Rate peg & SV'!Z32<'Rate peg & SV'!O32,\"\",'Rate peg & SV'!Z32))","v":""},{"$f":"IF('Rate peg & SV'!$X32=\"\",\"\",IF('Rate peg & SV'!AA32<'Rate peg & SV'!P32,\"\",'Rate peg & SV'!AA32))","v":""},{"$f":"IF(AH53=\"\",\"no\",IF(OR($AG53=\"\",AH53<='Rate peg & SV'!N32),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI53=\"\",\"no\",IF(OR($AG53=\"\",AI53<='Rate peg & SV'!O32),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ53=\"\",\"no\",IF(OR($AG53=\"\",AJ53<='Rate peg & SV'!P32),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I26","v":75},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B54,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F26","v":"Burwood"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B54,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.7469440579342047E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B54,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":9.6957017260434174E-4},{"$f":"'2026-27 adjustments'!Q32","v":0},{"$f":"'2026-27 adjustments'!R32","v":-1.4294020391568685E-3},0,{"$f":"INDEX('Pop calcs'!$D31:$I31,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.0001882530120474E-2},{"$f":"INDEX('Pop calcs'!$K31:$P31,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.3011068142418987E-3},1.2E-2,4.1000000000000002E-2,2.9000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B54,'ESL calcs'!$C$15:$C$142,0))","v":1},1.3442645783977622E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B54,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC54,AC54*'Rate peg & SV'!AM33)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD54,AD54*'Rate peg & SV'!AN33)","v":0.83671439511550183},0.16328560488449817,null,null,null,0,0.83671439511550183,null,null,{"$f":"IF('Rate peg & SV'!$X33=\"\",\"\",IF('Rate peg & SV'!X33<'Rate peg & SV'!M33,\"\",'Rate peg & SV'!X33))","v":""},{"$f":"IF('Rate peg & SV'!$X33=\"\",\"\",IF('Rate peg & SV'!Y33<'Rate peg & SV'!N33,\"\",'Rate peg & SV'!Y33))","v":""},{"$f":"IF('Rate peg & SV'!$X33=\"\",\"\",IF('Rate peg & SV'!Z33<'Rate peg & SV'!O33,\"\",'Rate peg & SV'!Z33))","v":""},{"$f":"IF('Rate peg & SV'!$X33=\"\",\"\",IF('Rate peg & SV'!AA33<'Rate peg & SV'!P33,\"\",'Rate peg & SV'!AA33))","v":""},{"$f":"IF(AH54=\"\",\"no\",IF(OR($AG54=\"\",AH54<='Rate peg & SV'!N33),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI54=\"\",\"no\",IF(OR($AG54=\"\",AI54<='Rate peg & SV'!O33),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ54=\"\",\"no\",IF(OR($AG54=\"\",AJ54<='Rate peg & SV'!P33),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I27","v":76},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B55,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F27","v":"Byron "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B55,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-3.9335125230048986E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B55,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.2592907011146777E-3},{"$f":"'2026-27 adjustments'!Q33","v":0},{"$f":"'2026-27 adjustments'!R33","v":-9.7640164171427591E-4},0,{"$f":"INDEX('Pop calcs'!$D32:$I32,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.8964495447443497E-2},{"$f":"INDEX('Pop calcs'!$K32:$P32,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.8102251565938715E-3},1.6E-2,4.5999999999999999E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B55,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.6593944881418789E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B55,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC55,AC55*'Rate peg & SV'!AM34)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD55,AD55*'Rate peg & SV'!AN34)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X34=\"\",\"\",IF('Rate peg & SV'!X34<'Rate peg & SV'!M34,\"\",'Rate peg & SV'!X34))","v":""},{"$f":"IF('Rate peg & SV'!$X34=\"\",\"\",IF('Rate peg & SV'!Y34<'Rate peg & SV'!N34,\"\",'Rate peg & SV'!Y34))","v":""},{"$f":"IF('Rate peg & SV'!$X34=\"\",\"\",IF('Rate peg & SV'!Z34<'Rate peg & SV'!O34,\"\",'Rate peg & SV'!Z34))","v":""},{"$f":"IF('Rate peg & SV'!$X34=\"\",\"\",IF('Rate peg & SV'!AA34<'Rate peg & SV'!P34,\"\",'Rate peg & SV'!AA34))","v":""},{"$f":"IF(AH55=\"\",\"no\",IF(OR($AG55=\"\",AH55<='Rate peg & SV'!N34),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI55=\"\",\"no\",IF(OR($AG55=\"\",AI55<='Rate peg & SV'!O34),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ55=\"\",\"no\",IF(OR($AG55=\"\",AJ55<='Rate peg & SV'!P34),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I28","v":77},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B56,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F28","v":"Cabonne"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B56,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0481591259636858E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B56,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.1399909070039317E-3},{"$f":"'2026-27 adjustments'!Q34","v":0},{"$f":"'2026-27 adjustments'!R34","v":-2.0805704664109775E-3},0,{"$f":"INDEX('Pop calcs'!$D33:$I33,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2969234094675208E-3},{"$f":"INDEX('Pop calcs'!$K33:$P33,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1E-3,3.4000000000000002E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B56,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.1881500329676172E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B56,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC56,AC56*'Rate peg & SV'!AM35)","v":0.1},{"$f":"IF(X$36='Rate peg'!$D$11,AD56,AD56*'Rate peg & SV'!AN35)","v":0.4},0.25,null,null,null,0.1,0.4,null,null,{"$f":"IF('Rate peg & SV'!$X35=\"\",\"\",IF('Rate peg & SV'!X35<'Rate peg & SV'!M35,\"\",'Rate peg & SV'!X35))","v":""},{"$f":"IF('Rate peg & SV'!$X35=\"\",\"\",IF('Rate peg & SV'!Y35<'Rate peg & SV'!N35,\"\",'Rate peg & SV'!Y35))","v":""},{"$f":"IF('Rate peg & SV'!$X35=\"\",\"\",IF('Rate peg & SV'!Z35<'Rate peg & SV'!O35,\"\",'Rate peg & SV'!Z35))","v":""},{"$f":"IF('Rate peg & SV'!$X35=\"\",\"\",IF('Rate peg & SV'!AA35<'Rate peg & SV'!P35,\"\",'Rate peg & SV'!AA35))","v":""},{"$f":"IF(AH56=\"\",\"no\",IF(OR($AG56=\"\",AH56<='Rate peg & SV'!N35),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI56=\"\",\"no\",IF(OR($AG56=\"\",AI56<='Rate peg & SV'!O35),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ56=\"\",\"no\",IF(OR($AG56=\"\",AJ56<='Rate peg & SV'!P35),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I29","v":78},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B57,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F29","v":"Camden"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B57,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-3.903425329038682E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B57,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.0575645144737314E-3},{"$f":"'2026-27 adjustments'!Q35","v":1.2039274187015027E-4},{"$f":"'2026-27 adjustments'!R35","v":-1.6761281697282122E-3},0,{"$f":"INDEX('Pop calcs'!$D34:$I34,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":4.7268167078500678E-2},{"$f":"INDEX('Pop calcs'!$K34:$P34,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.6040593447352153E-2},2.1000000000000001E-2,4.5999999999999999E-2,2.4999999999999998E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B57,'ESL calcs'!$C$15:$C$142,0))","v":0.75},-2.8458608145649506E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B57,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC57,AC57*'Rate peg & SV'!AM36)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD57,AD57*'Rate peg & SV'!AN36)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X36=\"\",\"\",IF('Rate peg & SV'!X36<'Rate peg & SV'!M36,\"\",'Rate peg & SV'!X36))","v":""},{"$f":"IF('Rate peg & SV'!$X36=\"\",\"\",IF('Rate peg & SV'!Y36<'Rate peg & SV'!N36,\"\",'Rate peg & SV'!Y36))","v":""},{"$f":"IF('Rate peg & SV'!$X36=\"\",\"\",IF('Rate peg & SV'!Z36<'Rate peg & SV'!O36,\"\",'Rate peg & SV'!Z36))","v":""},{"$f":"IF('Rate peg & SV'!$X36=\"\",\"\",IF('Rate peg & SV'!AA36<'Rate peg & SV'!P36,\"\",'Rate peg & SV'!AA36))","v":""},{"$f":"IF(AH57=\"\",\"no\",IF(OR($AG57=\"\",AH57<='Rate peg & SV'!N36),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI57=\"\",\"no\",IF(OR($AG57=\"\",AI57<='Rate peg & SV'!O36),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ57=\"\",\"no\",IF(OR($AG57=\"\",AJ57<='Rate peg & SV'!P36),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I30","v":79},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B58,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F30","v":"Campbelltown "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B58,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.7800395406714643E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B58,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4584211108671021E-3},{"$f":"'2026-27 adjustments'!Q36","v":4.6434350354586639E-4},{"$f":"'2026-27 adjustments'!R36","v":-7.3690156449075241E-4},0,{"$f":"INDEX('Pop calcs'!$D35:$I35,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.9319670445072434E-2},{"$f":"INDEX('Pop calcs'!$K35:$P35,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.3685917565781457E-2},6.0000000000000001E-3,3.6999999999999998E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B58,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.8364250649342486E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B58,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC58,AC58*'Rate peg & SV'!AM37)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD58,AD58*'Rate peg & SV'!AN37)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X37=\"\",\"\",IF('Rate peg & SV'!X37<'Rate peg & SV'!M37,\"\",'Rate peg & SV'!X37))","v":""},{"$f":"IF('Rate peg & SV'!$X37=\"\",\"\",IF('Rate peg & SV'!Y37<'Rate peg & SV'!N37,\"\",'Rate peg & SV'!Y37))","v":""},{"$f":"IF('Rate peg & SV'!$X37=\"\",\"\",IF('Rate peg & SV'!Z37<'Rate peg & SV'!O37,\"\",'Rate peg & SV'!Z37))","v":""},{"$f":"IF('Rate peg & SV'!$X37=\"\",\"\",IF('Rate peg & SV'!AA37<'Rate peg & SV'!P37,\"\",'Rate peg & SV'!AA37))","v":""},{"$f":"IF(AH58=\"\",\"no\",IF(OR($AG58=\"\",AH58<='Rate peg & SV'!N37),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI58=\"\",\"no\",IF(OR($AG58=\"\",AI58<='Rate peg & SV'!O37),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ58=\"\",\"no\",IF(OR($AG58=\"\",AJ58<='Rate peg & SV'!P37),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I31","v":1989},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B59,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F31","v":"Canada Bay "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B59,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.1495206629201201E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B59,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.8314627490940419E-3},{"$f":"'2026-27 adjustments'!Q37","v":0},{"$f":"'2026-27 adjustments'!R37","v":-1.8445885022999587E-3},0,{"$f":"INDEX('Pop calcs'!$D36:$I36,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":9.5422562183338222E-3},{"$f":"INDEX('Pop calcs'!$K36:$P36,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.6633599871740917E-3},8.0000000000000002E-3,4.2000000000000003E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B59,'ESL calcs'!$C$15:$C$142,0))","v":0.5},5.980983412014162E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B59,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC59,AC59*'Rate peg & SV'!AM38)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD59,AD59*'Rate peg & SV'!AN38)","v":0},0.5,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X38=\"\",\"\",IF('Rate peg & SV'!X38<'Rate peg & SV'!M38,\"\",'Rate peg & SV'!X38))","v":0.15490000000000001},{"$f":"IF('Rate peg & SV'!$X38=\"\",\"\",IF('Rate peg & SV'!Y38<'Rate peg & SV'!N38,\"\",'Rate peg & SV'!Y38))","v":""},{"$f":"IF('Rate peg & SV'!$X38=\"\",\"\",IF('Rate peg & SV'!Z38<'Rate peg & SV'!O38,\"\",'Rate peg & SV'!Z38))","v":4.6900000000000004E-2},{"$f":"IF('Rate peg & SV'!$X38=\"\",\"\",IF('Rate peg & SV'!AA38<'Rate peg & SV'!P38,\"\",'Rate peg & SV'!AA38))","v":4.58E-2},{"$f":"IF(AH59=\"\",\"no\",IF(OR($AG59=\"\",AH59<='Rate peg & SV'!N38),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI59=\"\",\"no\",IF(OR($AG59=\"\",AI59<='Rate peg & SV'!O38),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ59=\"\",\"no\",IF(OR($AG59=\"\",AJ59<='Rate peg & SV'!P38),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I32","v":2080},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B60,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F32","v":"Canterbury-Bankstown"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B60,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-2.1210091663136478E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B60,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.0499741311098395E-3},{"$f":"'2026-27 adjustments'!Q38","v":0},{"$f":"'2026-27 adjustments'!R38","v":-1.0372439733724499E-3},0,{"$f":"INDEX('Pop calcs'!$D37:$I37,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4507561892171505E-2},{"$f":"INDEX('Pop calcs'!$K37:$P37,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.2618422192073433E-3},1.0999999999999999E-2,4.0999999999999995E-2,2.9999999999999995E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B60,'ESL calcs'!$C$15:$C$142,0))","v":0.5},1.8378732144784748E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B60,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC60,AC60*'Rate peg & SV'!AM39)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD60,AD60*'Rate peg & SV'!AN39)","v":0},0.5,null,null,null,0,1,null,null,{"$f":"IF('Rate peg & SV'!$X39=\"\",\"\",IF('Rate peg & SV'!X39<'Rate peg & SV'!M39,\"\",'Rate peg & SV'!X39))","v":7.8E-2},{"$f":"IF('Rate peg & SV'!$X39=\"\",\"\",IF('Rate peg & SV'!Y39<'Rate peg & SV'!N39,\"\",'Rate peg & SV'!Y39))","v":7.400000000000001E-2},{"$f":"IF('Rate peg & SV'!$X39=\"\",\"\",IF('Rate peg & SV'!Z39<'Rate peg & SV'!O39,\"\",'Rate peg & SV'!Z39))","v":7.0999999999999994E-2},{"$f":"IF('Rate peg & SV'!$X39=\"\",\"\",IF('Rate peg & SV'!AA39<'Rate peg & SV'!P39,\"\",'Rate peg & SV'!AA39))","v":""},{"$f":"IF(AH60=\"\",\"no\",IF(OR($AG60=\"\",AH60<='Rate peg & SV'!N39),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI60=\"\",\"no\",IF(OR($AG60=\"\",AI60<='Rate peg & SV'!O39),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ60=\"\",\"no\",IF(OR($AG60=\"\",AJ60<='Rate peg & SV'!P39),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I33","v":81},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B61,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F33","v":"Carrathool "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B61,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.0024521008161185E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B61,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":5.895556638538503E-3},{"$f":"'2026-27 adjustments'!Q39","v":0},{"$f":"'2026-27 adjustments'!R39","v":-1.1561987399971278E-3},0,{"$f":"INDEX('Pop calcs'!$D38:$I38,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.0853835021706892E-3},{"$f":"INDEX('Pop calcs'!$K38:$P38,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.737459978655283E-3},0,3.6999999999999998E-2,3.6999999999999998E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B61,'ESL calcs'!$C$15:$C$142,0))","v":0.75},7.8980087393546207E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B61,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC61,AC61*'Rate peg & SV'!AM40)","v":0.17399999999999999},{"$f":"IF(X$36='Rate peg'!$D$11,AD61,AD61*'Rate peg & SV'!AN40)","v":0.32600000000000001},0.25,null,null,null,0.17399999999999999,0.32600000000000001,null,null,{"$f":"IF('Rate peg & SV'!$X40=\"\",\"\",IF('Rate peg & SV'!X40<'Rate peg & SV'!M40,\"\",'Rate peg & SV'!X40))","v":""},{"$f":"IF('Rate peg & SV'!$X40=\"\",\"\",IF('Rate peg & SV'!Y40<'Rate peg & SV'!N40,\"\",'Rate peg & SV'!Y40))","v":""},{"$f":"IF('Rate peg & SV'!$X40=\"\",\"\",IF('Rate peg & SV'!Z40<'Rate peg & SV'!O40,\"\",'Rate peg & SV'!Z40))","v":""},{"$f":"IF('Rate peg & SV'!$X40=\"\",\"\",IF('Rate peg & SV'!AA40<'Rate peg & SV'!P40,\"\",'Rate peg & SV'!AA40))","v":""},{"$f":"IF(AH61=\"\",\"no\",IF(OR($AG61=\"\",AH61<='Rate peg & SV'!N40),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI61=\"\",\"no\",IF(OR($AG61=\"\",AI61<='Rate peg & SV'!O40),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ61=\"\",\"no\",IF(OR($AG61=\"\",AJ61<='Rate peg & SV'!P40),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I34","v":2088},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B62,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F34","v":"Central Coast"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B62,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.2053169245454372E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B62,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.7325276049652233E-3},{"$f":"'2026-27 adjustments'!Q40","v":1.6071216315485269E-4},{"$f":"'2026-27 adjustments'!R40","v":-1.5841430079744985E-3},0,{"$f":"INDEX('Pop calcs'!$D39:$I39,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.2730592698905259E-3},{"$f":"INDEX('Pop calcs'!$K39:$P39,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.3938318328201028E-3},2E-3,3.2000000000000001E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B62,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.0530592974197671E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B62,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC62,AC62*'Rate peg & SV'!AM41)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD62,AD62*'Rate peg & SV'!AN41)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X41=\"\",\"\",IF('Rate peg & SV'!X41<'Rate peg & SV'!M41,\"\",'Rate peg & SV'!X41))","v":""},{"$f":"IF('Rate peg & SV'!$X41=\"\",\"\",IF('Rate peg & SV'!Y41<'Rate peg & SV'!N41,\"\",'Rate peg & SV'!Y41))","v":""},{"$f":"IF('Rate peg & SV'!$X41=\"\",\"\",IF('Rate peg & SV'!Z41<'Rate peg & SV'!O41,\"\",'Rate peg & SV'!Z41))","v":""},{"$f":"IF('Rate peg & SV'!$X41=\"\",\"\",IF('Rate peg & SV'!AA41<'Rate peg & SV'!P41,\"\",'Rate peg & SV'!AA41))","v":""},{"$f":"IF(AH62=\"\",\"no\",IF(OR($AG62=\"\",AH62<='Rate peg & SV'!N41),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI62=\"\",\"no\",IF(OR($AG62=\"\",AI62<='Rate peg & SV'!O41),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ62=\"\",\"no\",IF(OR($AG62=\"\",AJ62<='Rate peg & SV'!P41),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I35","v":83},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B63,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F35","v":"Central Darling "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B63,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.7013136487800708E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B63,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.7451079228517492E-3},{"$f":"'2026-27 adjustments'!Q41","v":0},{"$f":"'2026-27 adjustments'!R41","v":0},0,{"$f":"INDEX('Pop calcs'!$D40:$I40,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.2642369020500244E-3},{"$f":"INDEX('Pop calcs'!$K40:$P40,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},6.0000000000000001E-3,4.8000000000000001E-2,4.2000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B63,'ESL calcs'!$C$15:$C$142,0))","v":0.60000000000000009},1.2446421571631821E-2,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B63,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC63,AC63*'Rate peg & SV'!AM42)","v":0.124},{"$f":"IF(X$36='Rate peg'!$D$11,AD63,AD63*'Rate peg & SV'!AN42)","v":0.376},0.1,null,null,null,0.124,0.376,null,null,{"$f":"IF('Rate peg & SV'!$X42=\"\",\"\",IF('Rate peg & SV'!X42<'Rate peg & SV'!M42,\"\",'Rate peg & SV'!X42))","v":""},{"$f":"IF('Rate peg & SV'!$X42=\"\",\"\",IF('Rate peg & SV'!Y42<'Rate peg & SV'!N42,\"\",'Rate peg & SV'!Y42))","v":""},{"$f":"IF('Rate peg & SV'!$X42=\"\",\"\",IF('Rate peg & SV'!Z42<'Rate peg & SV'!O42,\"\",'Rate peg & SV'!Z42))","v":""},{"$f":"IF('Rate peg & SV'!$X42=\"\",\"\",IF('Rate peg & SV'!AA42<'Rate peg & SV'!P42,\"\",'Rate peg & SV'!AA42))","v":""},{"$f":"IF(AH63=\"\",\"no\",IF(OR($AG63=\"\",AH63<='Rate peg & SV'!N42),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI63=\"\",\"no\",IF(OR($AG63=\"\",AI63<='Rate peg & SV'!O42),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ63=\"\",\"no\",IF(OR($AG63=\"\",AJ63<='Rate peg & SV'!P42),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I36","v":84},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B64,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F36","v":"Cessnock "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B64,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.065939455129246E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B64,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.8710483032764779E-3},{"$f":"'2026-27 adjustments'!Q42","v":4.1421006115944169E-4},{"$f":"'2026-27 adjustments'!R42","v":-1.7445546005251395E-3},0,{"$f":"INDEX('Pop calcs'!$D41:$I41,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.7173255954539899E-2},{"$f":"INDEX('Pop calcs'!$K41:$P41,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.8855724506184428E-2},8.0000000000000002E-3,3.7999999999999999E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B64,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.9776422487894026E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B64,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC64,AC64*'Rate peg & SV'!AM43)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD64,AD64*'Rate peg & SV'!AN43)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X43=\"\",\"\",IF('Rate peg & SV'!X43<'Rate peg & SV'!M43,\"\",'Rate peg & SV'!X43))","v":""},{"$f":"IF('Rate peg & SV'!$X43=\"\",\"\",IF('Rate peg & SV'!Y43<'Rate peg & SV'!N43,\"\",'Rate peg & SV'!Y43))","v":""},{"$f":"IF('Rate peg & SV'!$X43=\"\",\"\",IF('Rate peg & SV'!Z43<'Rate peg & SV'!O43,\"\",'Rate peg & SV'!Z43))","v":""},{"$f":"IF('Rate peg & SV'!$X43=\"\",\"\",IF('Rate peg & SV'!AA43<'Rate peg & SV'!P43,\"\",'Rate peg & SV'!AA43))","v":""},{"$f":"IF(AH64=\"\",\"no\",IF(OR($AG64=\"\",AH64<='Rate peg & SV'!N43),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI64=\"\",\"no\",IF(OR($AG64=\"\",AI64<='Rate peg & SV'!O43),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ64=\"\",\"no\",IF(OR($AG64=\"\",AJ64<='Rate peg & SV'!P43),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I37","v":2037},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B65,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F37","v":"Clarence Valley"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B65,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-4.3254792914463332E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B65,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.8074757384155078E-3},{"$f":"'2026-27 adjustments'!Q43","v":0},{"$f":"'2026-27 adjustments'!R43","v":-1.5716349441633564E-3},0,{"$f":"INDEX('Pop calcs'!$D42:$I42,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1525461295506245E-2},{"$f":"INDEX('Pop calcs'!$K42:$P42,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.2E-2,4.2999999999999997E-2,3.0999999999999996E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B65,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.7642209455010446E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B65,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC65,AC65*'Rate peg & SV'!AM44)","v":0.06},{"$f":"IF(X$36='Rate peg'!$D$11,AD65,AD65*'Rate peg & SV'!AN44)","v":0.44},0.25,null,null,null,0.06,0.44,null,null,{"$f":"IF('Rate peg & SV'!$X44=\"\",\"\",IF('Rate peg & SV'!X44<'Rate peg & SV'!M44,\"\",'Rate peg & SV'!X44))","v":""},{"$f":"IF('Rate peg & SV'!$X44=\"\",\"\",IF('Rate peg & SV'!Y44<'Rate peg & SV'!N44,\"\",'Rate peg & SV'!Y44))","v":""},{"$f":"IF('Rate peg & SV'!$X44=\"\",\"\",IF('Rate peg & SV'!Z44<'Rate peg & SV'!O44,\"\",'Rate peg & SV'!Z44))","v":""},{"$f":"IF('Rate peg & SV'!$X44=\"\",\"\",IF('Rate peg & SV'!AA44<'Rate peg & SV'!P44,\"\",'Rate peg & SV'!AA44))","v":""},{"$f":"IF(AH65=\"\",\"no\",IF(OR($AG65=\"\",AH65<='Rate peg & SV'!N44),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI65=\"\",\"no\",IF(OR($AG65=\"\",AI65<='Rate peg & SV'!O44),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ65=\"\",\"no\",IF(OR($AG65=\"\",AJ65<='Rate peg & SV'!P44),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I38","v":85},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B66,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F38","v":"Cobar "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B66,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.7390668915595506E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B66,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":5.1112772912654102E-3},{"$f":"'2026-27 adjustments'!Q44","v":0},{"$f":"'2026-27 adjustments'!R44","v":6.7147165315049667E-4},0,{"$f":"INDEX('Pop calcs'!$D43:$I43,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K43:$P43,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.6999999999999998E-2,3.6999999999999998E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B66,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.8503441828249613E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B66,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC66,AC66*'Rate peg & SV'!AM45)","v":0.1},{"$f":"IF(X$36='Rate peg'!$D$11,AD66,AD66*'Rate peg & SV'!AN45)","v":0.4},0.25,null,null,null,0.1,0.4,null,null,{"$f":"IF('Rate peg & SV'!$X45=\"\",\"\",IF('Rate peg & SV'!X45<'Rate peg & SV'!M45,\"\",'Rate peg & SV'!X45))","v":""},{"$f":"IF('Rate peg & SV'!$X45=\"\",\"\",IF('Rate peg & SV'!Y45<'Rate peg & SV'!N45,\"\",'Rate peg & SV'!Y45))","v":""},{"$f":"IF('Rate peg & SV'!$X45=\"\",\"\",IF('Rate peg & SV'!Z45<'Rate peg & SV'!O45,\"\",'Rate peg & SV'!Z45))","v":""},{"$f":"IF('Rate peg & SV'!$X45=\"\",\"\",IF('Rate peg & SV'!AA45<'Rate peg & SV'!P45,\"\",'Rate peg & SV'!AA45))","v":""},{"$f":"IF(AH66=\"\",\"no\",IF(OR($AG66=\"\",AH66<='Rate peg & SV'!N45),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI66=\"\",\"no\",IF(OR($AG66=\"\",AI66<='Rate peg & SV'!O45),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ66=\"\",\"no\",IF(OR($AG66=\"\",AJ66<='Rate peg & SV'!P45),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I39","v":86},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B67,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F39","v":"Coffs Harbour "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B67,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.0442312925530317E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B67,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.0814710524359905E-3},{"$f":"'2026-27 adjustments'!Q45","v":1.0914754074973238E-3},{"$f":"'2026-27 adjustments'!R45","v":-2.0764375566030904E-3},0,{"$f":"INDEX('Pop calcs'!$D44:$I44,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":9.5427435387673842E-3},{"$f":"INDEX('Pop calcs'!$K44:$P44,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.6782222561033712E-3},6.0000000000000001E-3,3.6999999999999998E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B67,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.2858941816912936E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B67,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC67,AC67*'Rate peg & SV'!AM46)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD67,AD67*'Rate peg & SV'!AN46)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X46=\"\",\"\",IF('Rate peg & SV'!X46<'Rate peg & SV'!M46,\"\",'Rate peg & SV'!X46))","v":""},{"$f":"IF('Rate peg & SV'!$X46=\"\",\"\",IF('Rate peg & SV'!Y46<'Rate peg & SV'!N46,\"\",'Rate peg & SV'!Y46))","v":""},{"$f":"IF('Rate peg & SV'!$X46=\"\",\"\",IF('Rate peg & SV'!Z46<'Rate peg & SV'!O46,\"\",'Rate peg & SV'!Z46))","v":""},{"$f":"IF('Rate peg & SV'!$X46=\"\",\"\",IF('Rate peg & SV'!AA46<'Rate peg & SV'!P46,\"\",'Rate peg & SV'!AA46))","v":""},{"$f":"IF(AH67=\"\",\"no\",IF(OR($AG67=\"\",AH67<='Rate peg & SV'!N46),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI67=\"\",\"no\",IF(OR($AG67=\"\",AI67<='Rate peg & SV'!O46),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ67=\"\",\"no\",IF(OR($AG67=\"\",AJ67<='Rate peg & SV'!P46),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I40","v":90},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B68,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F40","v":"Coolamon "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B68,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":9.9308371663619317E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B68,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":8.2757253733681761E-3},{"$f":"'2026-27 adjustments'!Q46","v":0},{"$f":"'2026-27 adjustments'!R46","v":-4.4647112825801369E-3},0,{"$f":"INDEX('Pop calcs'!$D45:$I45,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4069026159595488E-2},{"$f":"INDEX('Pop calcs'!$K45:$P45,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.4E-2,4.9000000000000002E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B68,'ESL calcs'!$C$15:$C$142,0))","v":0.75},9.2688090900043697E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B68,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC68,AC68*'Rate peg & SV'!AM47)","v":0.13},{"$f":"IF(X$36='Rate peg'!$D$11,AD68,AD68*'Rate peg & SV'!AN47)","v":0.37},0.25,null,null,null,0.13,0.37,null,null,{"$f":"IF('Rate peg & SV'!$X47=\"\",\"\",IF('Rate peg & SV'!X47<'Rate peg & SV'!M47,\"\",'Rate peg & SV'!X47))","v":""},{"$f":"IF('Rate peg & SV'!$X47=\"\",\"\",IF('Rate peg & SV'!Y47<'Rate peg & SV'!N47,\"\",'Rate peg & SV'!Y47))","v":""},{"$f":"IF('Rate peg & SV'!$X47=\"\",\"\",IF('Rate peg & SV'!Z47<'Rate peg & SV'!O47,\"\",'Rate peg & SV'!Z47))","v":""},{"$f":"IF('Rate peg & SV'!$X47=\"\",\"\",IF('Rate peg & SV'!AA47<'Rate peg & SV'!P47,\"\",'Rate peg & SV'!AA47))","v":""},{"$f":"IF(AH68=\"\",\"no\",IF(OR($AG68=\"\",AH68<='Rate peg & SV'!N47),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI68=\"\",\"no\",IF(OR($AG68=\"\",AI68<='Rate peg & SV'!O47),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ68=\"\",\"no\",IF(OR($AG68=\"\",AJ68<='Rate peg & SV'!P47),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I41","v":93},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B69,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F41","v":"Coonamble "},{"$f":"INDEX($D$9:$F$9,MATCH(C69,$D$8:$F$8,0))","v":2.9881765505651754E-2},{"$f":"INDEX($D$12:$F$12,MATCH(C69,$D$8:$F$8,0))","v":0},{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B69,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.4966512577344939E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B69,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.6487951699110121E-3},{"$f":"'2026-27 adjustments'!Q47","v":0},{"$f":"'2026-27 adjustments'!R47","v":-1.1242447939501425E-3},0,{"$f":"INDEX('Pop calcs'!$D46:$I46,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.8497409326424528E-3},{"$f":"INDEX('Pop calcs'!$K46:$P46,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},3.0000000000000001E-3,{"$f":"N69+ROUND(E69+F69+G69+H69+SUM(I69:J69)-K69,$D$14)","v":3.5000000000000003E-2},{"$f":"O69-N69","v":3.2000000000000001E-2},null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B69,'ESL calcs'!$C$15:$C$142,0))","v":0.75},{"$f":"SUM(G69:H69)","v":3.2984602956844617E-3},null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B69,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC69,AC69*'Rate peg & SV'!AM48)","v":0.14000000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD69,AD69*'Rate peg & SV'!AN48)","v":0.36},{"$f":"MIN($E$23,IF(SUM(W69:X69)>$E$22,1-SUM(W69:X69),MAX(0,$E$22-SUM(W69:X69))))","v":0.25},null,null,null,0.14000000000000001,0.36,null,null,{"$f":"IF('Rate peg & SV'!$X48=\"\",\"\",IF('Rate peg & SV'!X48<'Rate peg & SV'!M48,\"\",'Rate peg & SV'!X48))","v":""},{"$f":"IF('Rate peg & SV'!$X48=\"\",\"\",IF('Rate peg & SV'!Y48<'Rate peg & SV'!N48,\"\",'Rate peg & SV'!Y48))","v":""},{"$f":"IF('Rate peg & SV'!$X48=\"\",\"\",IF('Rate peg & SV'!Z48<'Rate peg & SV'!O48,\"\",'Rate peg & SV'!Z48))","v":""},{"$f":"IF('Rate peg & SV'!$X48=\"\",\"\",IF('Rate peg & SV'!AA48<'Rate peg & SV'!P48,\"\",'Rate peg & SV'!AA48))","v":""},{"$f":"IF(AH69=\"\",\"no\",IF(OR($AG69=\"\",AH69<='Rate peg & SV'!N48),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI69=\"\",\"no\",IF(OR($AG69=\"\",AI69<='Rate peg & SV'!O48),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ69=\"\",\"no\",IF(OR($AG69=\"\",AJ69<='Rate peg & SV'!P48),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I42","v":2094},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B70,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F42","v":"Cootamundra-Gundagai Regional"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B70,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3410346148456783E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B70,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.4557759161428295E-3},{"$f":"'2026-27 adjustments'!Q48","v":0},{"$f":"'2026-27 adjustments'!R48","v":-3.8323539238087809E-3},0,{"$f":"INDEX('Pop calcs'!$D47:$I47,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.7542677055019169E-5},{"$f":"INDEX('Pop calcs'!$K47:$P47,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B70,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.7968105309885078E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B70,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC70,AC70*'Rate peg & SV'!AM49)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD70,AD70*'Rate peg & SV'!AN49)","v":0.5},0.25,null,null,null,0.11,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X49=\"\",\"\",IF('Rate peg & SV'!X49<'Rate peg & SV'!M49,\"\",'Rate peg & SV'!X49))","v":0.05},{"$f":"IF('Rate peg & SV'!$X49=\"\",\"\",IF('Rate peg & SV'!Y49<'Rate peg & SV'!N49,\"\",'Rate peg & SV'!Y49))","v":0.05},{"$f":"IF('Rate peg & SV'!$X49=\"\",\"\",IF('Rate peg & SV'!Z49<'Rate peg & SV'!O49,\"\",'Rate peg & SV'!Z49))","v":""},{"$f":"IF('Rate peg & SV'!$X49=\"\",\"\",IF('Rate peg & SV'!AA49<'Rate peg & SV'!P49,\"\",'Rate peg & SV'!AA49))","v":""},{"$f":"IF(AH70=\"\",\"no\",IF(OR($AG70=\"\",AH70<='Rate peg & SV'!N49),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI70=\"\",\"no\",IF(OR($AG70=\"\",AI70<='Rate peg & SV'!O49),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ70=\"\",\"no\",IF(OR($AG70=\"\",AJ70<='Rate peg & SV'!P49),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I43","v":97},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B71,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F43","v":"Cowra "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B71,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.5371009600299379E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B71,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.1913236809979224E-3},{"$f":"'2026-27 adjustments'!Q49","v":5.2222373948544766E-3},{"$f":"'2026-27 adjustments'!R49","v":-2.5482793206913082E-3},0,{"$f":"INDEX('Pop calcs'!$D48:$I48,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.6588988071728483E-3},{"$f":"INDEX('Pop calcs'!$K48:$P48,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.2759984688018374E-3},0,3.7999999999999999E-2,3.7999999999999999E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B71,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.0450337770009158E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B71,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC71,AC71*'Rate peg & SV'!AM50)","v":3.7999999999999999E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD71,AD71*'Rate peg & SV'!AN50)","v":0.46200000000000002},0.25,null,null,null,3.7999999999999999E-2,0.46200000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X50=\"\",\"\",IF('Rate peg & SV'!X50<'Rate peg & SV'!M50,\"\",'Rate peg & SV'!X50))","v":""},{"$f":"IF('Rate peg & SV'!$X50=\"\",\"\",IF('Rate peg & SV'!Y50<'Rate peg & SV'!N50,\"\",'Rate peg & SV'!Y50))","v":""},{"$f":"IF('Rate peg & SV'!$X50=\"\",\"\",IF('Rate peg & SV'!Z50<'Rate peg & SV'!O50,\"\",'Rate peg & SV'!Z50))","v":""},{"$f":"IF('Rate peg & SV'!$X50=\"\",\"\",IF('Rate peg & SV'!AA50<'Rate peg & SV'!P50,\"\",'Rate peg & SV'!AA50))","v":""},{"$f":"IF(AH71=\"\",\"no\",IF(OR($AG71=\"\",AH71<='Rate peg & SV'!N50),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI71=\"\",\"no\",IF(OR($AG71=\"\",AI71<='Rate peg & SV'!O50),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ71=\"\",\"no\",IF(OR($AG71=\"\",AJ71<='Rate peg & SV'!P50),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I44","v":2090},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B72,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F44","v":"Cumberland"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B72,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.7532651277712079E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B72,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":0},{"$f":"'2026-27 adjustments'!Q50","v":8.9082715072677081E-5},{"$f":"'2026-27 adjustments'!R50","v":-1.3999574276606544E-3},0,{"$f":"INDEX('Pop calcs'!$D49:$I49,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.9212621549304929E-2},{"$f":"INDEX('Pop calcs'!$K49:$P49,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.3035026524235157E-2},1.6E-2,4.3999999999999997E-2,2.7999999999999997E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B72,'ESL calcs'!$C$15:$C$142,0))","v":1},2.7532651277712079E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B72,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC72,AC72*'Rate peg & SV'!AM51)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD72,AD72*'Rate peg & SV'!AN51)","v":1},0,null,null,null,0,1,null,null,{"$f":"IF('Rate peg & SV'!$X51=\"\",\"\",IF('Rate peg & SV'!X51<'Rate peg & SV'!M51,\"\",'Rate peg & SV'!X51))","v":""},{"$f":"IF('Rate peg & SV'!$X51=\"\",\"\",IF('Rate peg & SV'!Y51<'Rate peg & SV'!N51,\"\",'Rate peg & SV'!Y51))","v":""},{"$f":"IF('Rate peg & SV'!$X51=\"\",\"\",IF('Rate peg & SV'!Z51<'Rate peg & SV'!O51,\"\",'Rate peg & SV'!Z51))","v":""},{"$f":"IF('Rate peg & SV'!$X51=\"\",\"\",IF('Rate peg & SV'!AA51<'Rate peg & SV'!P51,\"\",'Rate peg & SV'!AA51))","v":""},{"$f":"IF(AH72=\"\",\"no\",IF(OR($AG72=\"\",AH72<='Rate peg & SV'!N51),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI72=\"\",\"no\",IF(OR($AG72=\"\",AI72<='Rate peg & SV'!O51),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ72=\"\",\"no\",IF(OR($AG72=\"\",AJ72<='Rate peg & SV'!P51),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I45","v":2098},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B73,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F45","v":"Dubbo Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B73,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.5064603073515233E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B73,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.4302229255658944E-3},{"$f":"'2026-27 adjustments'!Q51","v":0},{"$f":"'2026-27 adjustments'!R51","v":-3.3329130361558251E-3},0,{"$f":"INDEX('Pop calcs'!$D50:$I50,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.9085246899218689E-3},{"$f":"INDEX('Pop calcs'!$K50:$P50,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":9.5823039091181977E-3},0,0.03,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B73,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.0808689563010467E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B73,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC73,AC73*'Rate peg & SV'!AM52)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD73,AD73*'Rate peg & SV'!AN52)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X52=\"\",\"\",IF('Rate peg & SV'!X52<'Rate peg & SV'!M52,\"\",'Rate peg & SV'!X52))","v":""},{"$f":"IF('Rate peg & SV'!$X52=\"\",\"\",IF('Rate peg & SV'!Y52<'Rate peg & SV'!N52,\"\",'Rate peg & SV'!Y52))","v":""},{"$f":"IF('Rate peg & SV'!$X52=\"\",\"\",IF('Rate peg & SV'!Z52<'Rate peg & SV'!O52,\"\",'Rate peg & SV'!Z52))","v":""},{"$f":"IF('Rate peg & SV'!$X52=\"\",\"\",IF('Rate peg & SV'!AA52<'Rate peg & SV'!P52,\"\",'Rate peg & SV'!AA52))","v":""},{"$f":"IF(AH73=\"\",\"no\",IF(OR($AG73=\"\",AH73<='Rate peg & SV'!N52),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI73=\"\",\"no\",IF(OR($AG73=\"\",AI73<='Rate peg & SV'!O52),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ73=\"\",\"no\",IF(OR($AG73=\"\",AJ73<='Rate peg & SV'!P52),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I46","v":104},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B74,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F46","v":"Dungog "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B74,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.1173575134885635E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B74,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.5494590062718099E-3},{"$f":"'2026-27 adjustments'!Q52","v":0},{"$f":"'2026-27 adjustments'!R52","v":-1.9356713207998022E-3},0,{"$f":"INDEX('Pop calcs'!$D51:$I51,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4233053450747546E-2},{"$f":"INDEX('Pop calcs'!$K51:$P51,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.5868106215348698E-3},7.0000000000000001E-3,0.04,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B74,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.3611947576206664E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B74,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC74,AC74*'Rate peg & SV'!AM53)","v":0.13800000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD74,AD74*'Rate peg & SV'!AN53)","v":0.36199999999999999},0.25,null,null,null,0.13800000000000001,0.36199999999999999,null,null,{"$f":"IF('Rate peg & SV'!$X53=\"\",\"\",IF('Rate peg & SV'!X53<'Rate peg & SV'!M53,\"\",'Rate peg & SV'!X53))","v":0.1},{"$f":"IF('Rate peg & SV'!$X53=\"\",\"\",IF('Rate peg & SV'!Y53<'Rate peg & SV'!N53,\"\",'Rate peg & SV'!Y53))","v":""},{"$f":"IF('Rate peg & SV'!$X53=\"\",\"\",IF('Rate peg & SV'!Z53<'Rate peg & SV'!O53,\"\",'Rate peg & SV'!Z53))","v":""},{"$f":"IF('Rate peg & SV'!$X53=\"\",\"\",IF('Rate peg & SV'!AA53<'Rate peg & SV'!P53,\"\",'Rate peg & SV'!AA53))","v":""},{"$f":"IF(AH74=\"\",\"no\",IF(OR($AG74=\"\",AH74<='Rate peg & SV'!N53),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI74=\"\",\"no\",IF(OR($AG74=\"\",AI74<='Rate peg & SV'!O53),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ74=\"\",\"no\",IF(OR($AG74=\"\",AJ74<='Rate peg & SV'!P53),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I47","v":2091},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B75,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F47","v":"Edward River"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B75,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.2698239381932408E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B75,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.064419156975245E-3},{"$f":"'2026-27 adjustments'!Q53","v":0},{"$f":"'2026-27 adjustments'!R53","v":-5.4648110721951474E-3},0,{"$f":"INDEX('Pop calcs'!$D52:$I52,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K52:$P52,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.1660649819494585E-3},0,0.03,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B75,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.3342430951684857E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B75,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC75,AC75*'Rate peg & SV'!AM54)","v":0.06},{"$f":"IF(X$36='Rate peg'!$D$11,AD75,AD75*'Rate peg & SV'!AN54)","v":0.44},0.25,null,null,null,0.06,0.44,null,null,{"$f":"IF('Rate peg & SV'!$X54=\"\",\"\",IF('Rate peg & SV'!X54<'Rate peg & SV'!M54,\"\",'Rate peg & SV'!X54))","v":""},{"$f":"IF('Rate peg & SV'!$X54=\"\",\"\",IF('Rate peg & SV'!Y54<'Rate peg & SV'!N54,\"\",'Rate peg & SV'!Y54))","v":""},{"$f":"IF('Rate peg & SV'!$X54=\"\",\"\",IF('Rate peg & SV'!Z54<'Rate peg & SV'!O54,\"\",'Rate peg & SV'!Z54))","v":""},{"$f":"IF('Rate peg & SV'!$X54=\"\",\"\",IF('Rate peg & SV'!AA54<'Rate peg & SV'!P54,\"\",'Rate peg & SV'!AA54))","v":""},{"$f":"IF(AH75=\"\",\"no\",IF(OR($AG75=\"\",AH75<='Rate peg & SV'!N54),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI75=\"\",\"no\",IF(OR($AG75=\"\",AI75<='Rate peg & SV'!O54),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ75=\"\",\"no\",IF(OR($AG75=\"\",AJ75<='Rate peg & SV'!P54),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I48","v":105},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B76,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F48","v":"Eurobodalla "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B76,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":5.5539601740553295E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B76,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.6184117392624145E-3},{"$f":"'2026-27 adjustments'!Q54","v":3.4680091084780384E-4},{"$f":"'2026-27 adjustments'!R54","v":-1.9573079482960842E-3},0,{"$f":"INDEX('Pop calcs'!$D53:$I53,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.5972429301200943E-3},{"$f":"INDEX('Pop calcs'!$K53:$P53,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.1538970948144308E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B76,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.1738077566679473E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B76,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC76,AC76*'Rate peg & SV'!AM55)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD76,AD76*'Rate peg & SV'!AN55)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X55=\"\",\"\",IF('Rate peg & SV'!X55<'Rate peg & SV'!M55,\"\",'Rate peg & SV'!X55))","v":""},{"$f":"IF('Rate peg & SV'!$X55=\"\",\"\",IF('Rate peg & SV'!Y55<'Rate peg & SV'!N55,\"\",'Rate peg & SV'!Y55))","v":""},{"$f":"IF('Rate peg & SV'!$X55=\"\",\"\",IF('Rate peg & SV'!Z55<'Rate peg & SV'!O55,\"\",'Rate peg & SV'!Z55))","v":""},{"$f":"IF('Rate peg & SV'!$X55=\"\",\"\",IF('Rate peg & SV'!AA55<'Rate peg & SV'!P55,\"\",'Rate peg & SV'!AA55))","v":""},{"$f":"IF(AH76=\"\",\"no\",IF(OR($AG76=\"\",AH76<='Rate peg & SV'!N55),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI76=\"\",\"no\",IF(OR($AG76=\"\",AI76<='Rate peg & SV'!O55),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ76=\"\",\"no\",IF(OR($AG76=\"\",AJ76<='Rate peg & SV'!P55),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I49","v":107},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B77,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F49","v":"Fairfield "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B77,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-4.0265900666195421E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B77,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.5360808277730302E-3},{"$f":"'2026-27 adjustments'!Q55","v":1.3004042690756968E-3},{"$f":"'2026-27 adjustments'!R55","v":-2.1794762789638347E-3},0,{"$f":"INDEX('Pop calcs'!$D54:$I54,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1945351803724247E-2},{"$f":"INDEX('Pop calcs'!$K54:$P54,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.0115370697545714E-3},0.01,0.04,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B77,'ESL calcs'!$C$15:$C$142,0))","v":0.87875695614585903},1.4958149271068349E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B77,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC77,AC77*'Rate peg & SV'!AM56)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD77,AD77*'Rate peg & SV'!AN56)","v":0.62875695614585903},0.25,null,null,null,0,0.62875695614585903,null,null,{"$f":"IF('Rate peg & SV'!$X56=\"\",\"\",IF('Rate peg & SV'!X56<'Rate peg & SV'!M56,\"\",'Rate peg & SV'!X56))","v":""},{"$f":"IF('Rate peg & SV'!$X56=\"\",\"\",IF('Rate peg & SV'!Y56<'Rate peg & SV'!N56,\"\",'Rate peg & SV'!Y56))","v":""},{"$f":"IF('Rate peg & SV'!$X56=\"\",\"\",IF('Rate peg & SV'!Z56<'Rate peg & SV'!O56,\"\",'Rate peg & SV'!Z56))","v":""},{"$f":"IF('Rate peg & SV'!$X56=\"\",\"\",IF('Rate peg & SV'!AA56<'Rate peg & SV'!P56,\"\",'Rate peg & SV'!AA56))","v":""},{"$f":"IF(AH77=\"\",\"no\",IF(OR($AG77=\"\",AH77<='Rate peg & SV'!N56),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI77=\"\",\"no\",IF(OR($AG77=\"\",AI77<='Rate peg & SV'!O56),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ77=\"\",\"no\",IF(OR($AG77=\"\",AJ77<='Rate peg & SV'!P56),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I50","v":2092},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B78,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F50","v":"Federation"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B78,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.1216422008481827E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B78,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.362085868181197E-3},{"$f":"'2026-27 adjustments'!Q56","v":0},{"$f":"'2026-27 adjustments'!R56","v":-3.4970421590446174E-3},0,{"$f":"INDEX('Pop calcs'!$D55:$I55,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.0432766615146916E-2},{"$f":"INDEX('Pop calcs'!$K55:$P55,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.3325493034195764E-4},0.01,4.1000000000000002E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B78,'ESL calcs'!$C$15:$C$142,0))","v":0.5},4.5742500882660153E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B78,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC78,AC78*'Rate peg & SV'!AM57)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD78,AD78*'Rate peg & SV'!AN57)","v":0},0.5,null,null,null,0.08,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X57=\"\",\"\",IF('Rate peg & SV'!X57<'Rate peg & SV'!M57,\"\",'Rate peg & SV'!X57))","v":0.19},{"$f":"IF('Rate peg & SV'!$X57=\"\",\"\",IF('Rate peg & SV'!Y57<'Rate peg & SV'!N57,\"\",'Rate peg & SV'!Y57))","v":0.17},{"$f":"IF('Rate peg & SV'!$X57=\"\",\"\",IF('Rate peg & SV'!Z57<'Rate peg & SV'!O57,\"\",'Rate peg & SV'!Z57))","v":0.52010000000000001},{"$f":"IF('Rate peg & SV'!$X57=\"\",\"\",IF('Rate peg & SV'!AA57<'Rate peg & SV'!P57,\"\",'Rate peg & SV'!AA57))","v":0.11799999999999999},{"$f":"IF(AH78=\"\",\"no\",IF(OR($AG78=\"\",AH78<='Rate peg & SV'!N57),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI78=\"\",\"no\",IF(OR($AG78=\"\",AI78<='Rate peg & SV'!O57),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ78=\"\",\"no\",IF(OR($AG78=\"\",AJ78<='Rate peg & SV'!P57),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I51","v":108},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B79,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F51","v":"Forbes "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B79,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0586760026407773E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B79,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.2729077083112745E-3},{"$f":"'2026-27 adjustments'!Q57","v":0},{"$f":"'2026-27 adjustments'!R57","v":-4.1877304996138865E-3},0,{"$f":"INDEX('Pop calcs'!$D56:$I56,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K56:$P56,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.2284775979357261E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B79,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.3315837109520516E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B79,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC79,AC79*'Rate peg & SV'!AM58)","v":0.105},{"$f":"IF(X$36='Rate peg'!$D$11,AD79,AD79*'Rate peg & SV'!AN58)","v":0.39500000000000002},0.25,null,null,null,0.105,0.39500000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X58=\"\",\"\",IF('Rate peg & SV'!X58<'Rate peg & SV'!M58,\"\",'Rate peg & SV'!X58))","v":""},{"$f":"IF('Rate peg & SV'!$X58=\"\",\"\",IF('Rate peg & SV'!Y58<'Rate peg & SV'!N58,\"\",'Rate peg & SV'!Y58))","v":""},{"$f":"IF('Rate peg & SV'!$X58=\"\",\"\",IF('Rate peg & SV'!Z58<'Rate peg & SV'!O58,\"\",'Rate peg & SV'!Z58))","v":""},{"$f":"IF('Rate peg & SV'!$X58=\"\",\"\",IF('Rate peg & SV'!AA58<'Rate peg & SV'!P58,\"\",'Rate peg & SV'!AA58))","v":""},{"$f":"IF(AH79=\"\",\"no\",IF(OR($AG79=\"\",AH79<='Rate peg & SV'!N58),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI79=\"\",\"no\",IF(OR($AG79=\"\",AI79<='Rate peg & SV'!O58),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ79=\"\",\"no\",IF(OR($AG79=\"\",AJ79<='Rate peg & SV'!P58),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I52","v":2093},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B80,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F52","v":"Georges River"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B80,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-7.0975217101363637E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B80,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.0256922918827185E-3},{"$f":"'2026-27 adjustments'!Q58","v":0},{"$f":"'2026-27 adjustments'!R58","v":-1.1878006810961993E-3},0,{"$f":"INDEX('Pop calcs'!$D57:$I57,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.2636948157148673E-2},{"$f":"INDEX('Pop calcs'!$K57:$P57,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.0030751762312536E-3},1.7999999999999999E-2,4.8000000000000001E-2,3.0000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B80,'ESL calcs'!$C$15:$C$142,0))","v":0.5},1.9547170747813546E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B80,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC80,AC80*'Rate peg & SV'!AM59)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD80,AD80*'Rate peg & SV'!AN59)","v":0},0.5,null,null,null,0,1,null,null,{"$f":"IF('Rate peg & SV'!$X59=\"\",\"\",IF('Rate peg & SV'!X59<'Rate peg & SV'!M59,\"\",'Rate peg & SV'!X59))","v":5.7999999999999996E-2},{"$f":"IF('Rate peg & SV'!$X59=\"\",\"\",IF('Rate peg & SV'!Y59<'Rate peg & SV'!N59,\"\",'Rate peg & SV'!Y59))","v":5.7999999999999996E-2},{"$f":"IF('Rate peg & SV'!$X59=\"\",\"\",IF('Rate peg & SV'!Z59<'Rate peg & SV'!O59,\"\",'Rate peg & SV'!Z59))","v":5.7999999999999996E-2},{"$f":"IF('Rate peg & SV'!$X59=\"\",\"\",IF('Rate peg & SV'!AA59<'Rate peg & SV'!P59,\"\",'Rate peg & SV'!AA59))","v":""},{"$f":"IF(AH80=\"\",\"no\",IF(OR($AG80=\"\",AH80<='Rate peg & SV'!N59),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI80=\"\",\"no\",IF(OR($AG80=\"\",AI80<='Rate peg & SV'!O59),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ80=\"\",\"no\",IF(OR($AG80=\"\",AJ80<='Rate peg & SV'!P59),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I53","v":109},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B81,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F53","v":"Gilgandra "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B81,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.5877953841124416E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B81,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.5905417075396641E-3},{"$f":"'2026-27 adjustments'!Q59","v":0},{"$f":"'2026-27 adjustments'!R59","v":-1.1617354257067295E-3},0,{"$f":"INDEX('Pop calcs'!$D58:$I58,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K58:$P58,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.5000000000000003E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B81,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.1783370916521059E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B81,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC81,AC81*'Rate peg & SV'!AM60)","v":0.13300000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD81,AD81*'Rate peg & SV'!AN60)","v":0.36699999999999999},0.25,null,null,null,0.13300000000000001,0.36699999999999999,null,null,{"$f":"IF('Rate peg & SV'!$X60=\"\",\"\",IF('Rate peg & SV'!X60<'Rate peg & SV'!M60,\"\",'Rate peg & SV'!X60))","v":""},{"$f":"IF('Rate peg & SV'!$X60=\"\",\"\",IF('Rate peg & SV'!Y60<'Rate peg & SV'!N60,\"\",'Rate peg & SV'!Y60))","v":""},{"$f":"IF('Rate peg & SV'!$X60=\"\",\"\",IF('Rate peg & SV'!Z60<'Rate peg & SV'!O60,\"\",'Rate peg & SV'!Z60))","v":""},{"$f":"IF('Rate peg & SV'!$X60=\"\",\"\",IF('Rate peg & SV'!AA60<'Rate peg & SV'!P60,\"\",'Rate peg & SV'!AA60))","v":""},{"$f":"IF(AH81=\"\",\"no\",IF(OR($AG81=\"\",AH81<='Rate peg & SV'!N60),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI81=\"\",\"no\",IF(OR($AG81=\"\",AI81<='Rate peg & SV'!O60),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ81=\"\",\"no\",IF(OR($AG81=\"\",AJ81<='Rate peg & SV'!P60),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I54","v":2053},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B82,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F54","v":"Glen Innes Severn"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B82,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3578650365061473E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B82,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.7200840496837843E-3},{"$f":"'2026-27 adjustments'!Q60","v":0},{"$f":"'2026-27 adjustments'!R60","v":-1.9689697729162142E-3},0,{"$f":"INDEX('Pop calcs'!$D59:$I59,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.8003825812984431E-3},{"$f":"INDEX('Pop calcs'!$K59:$P59,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},2E-3,3.6000000000000004E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B82,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.0779490861899311E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B82,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC82,AC82*'Rate peg & SV'!AM61)","v":0.19},{"$f":"IF(X$36='Rate peg'!$D$11,AD82,AD82*'Rate peg & SV'!AN61)","v":0.31},0.25,null,null,null,0.19,0.31,null,null,{"$f":"IF('Rate peg & SV'!$X61=\"\",\"\",IF('Rate peg & SV'!X61<'Rate peg & SV'!M61,\"\",'Rate peg & SV'!X61))","v":""},{"$f":"IF('Rate peg & SV'!$X61=\"\",\"\",IF('Rate peg & SV'!Y61<'Rate peg & SV'!N61,\"\",'Rate peg & SV'!Y61))","v":""},{"$f":"IF('Rate peg & SV'!$X61=\"\",\"\",IF('Rate peg & SV'!Z61<'Rate peg & SV'!O61,\"\",'Rate peg & SV'!Z61))","v":""},{"$f":"IF('Rate peg & SV'!$X61=\"\",\"\",IF('Rate peg & SV'!AA61<'Rate peg & SV'!P61,\"\",'Rate peg & SV'!AA61))","v":""},{"$f":"IF(AH82=\"\",\"no\",IF(OR($AG82=\"\",AH82<='Rate peg & SV'!N61),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI82=\"\",\"no\",IF(OR($AG82=\"\",AI82<='Rate peg & SV'!O61),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ82=\"\",\"no\",IF(OR($AG82=\"\",AJ82<='Rate peg & SV'!P61),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I55","v":2032},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B83,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F55","v":"Goulburn Mulwaree"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B83,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-1.8634036979543609E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B83,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.8419236397486378E-3},{"$f":"'2026-27 adjustments'!Q61","v":0},{"$f":"'2026-27 adjustments'!R61","v":-8.7007366980299992E-4},0,{"$f":"INDEX('Pop calcs'!$D60:$I60,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.6662012473238397E-2},{"$f":"INDEX('Pop calcs'!$K60:$P60,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.7596045079391681E-3},1.4999999999999999E-2,4.5999999999999999E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B83,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.6555832699532017E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B83,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC83,AC83*'Rate peg & SV'!AM62)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD83,AD83*'Rate peg & SV'!AN62)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X62=\"\",\"\",IF('Rate peg & SV'!X62<'Rate peg & SV'!M62,\"\",'Rate peg & SV'!X62))","v":""},{"$f":"IF('Rate peg & SV'!$X62=\"\",\"\",IF('Rate peg & SV'!Y62<'Rate peg & SV'!N62,\"\",'Rate peg & SV'!Y62))","v":""},{"$f":"IF('Rate peg & SV'!$X62=\"\",\"\",IF('Rate peg & SV'!Z62<'Rate peg & SV'!O62,\"\",'Rate peg & SV'!Z62))","v":""},{"$f":"IF('Rate peg & SV'!$X62=\"\",\"\",IF('Rate peg & SV'!AA62<'Rate peg & SV'!P62,\"\",'Rate peg & SV'!AA62))","v":""},{"$f":"IF(AH83=\"\",\"no\",IF(OR($AG83=\"\",AH83<='Rate peg & SV'!N62),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI83=\"\",\"no\",IF(OR($AG83=\"\",AI83<='Rate peg & SV'!O62),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ83=\"\",\"no\",IF(OR($AG83=\"\",AJ83<='Rate peg & SV'!P62),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I56","v":2049},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B84,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F56","v":"Greater Hume "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B84,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":9.1983140800494588E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B84,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.8713932495829913E-3},{"$f":"'2026-27 adjustments'!Q62","v":0},{"$f":"'2026-27 adjustments'!R62","v":-2.208325336965483E-3},0,{"$f":"INDEX('Pop calcs'!$D61:$I61,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2147164205190908E-2},{"$f":"INDEX('Pop calcs'!$K61:$P61,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.8844621513944222E-3},8.0000000000000002E-3,4.1000000000000002E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B84,'ESL calcs'!$C$15:$C$142,0))","v":0.75000000000000011},5.7912246575879374E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B84,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC84,AC84*'Rate peg & SV'!AM63)","v":0.12},{"$f":"IF(X$36='Rate peg'!$D$11,AD84,AD84*'Rate peg & SV'!AN63)","v":0.38},0.25,null,null,null,0.12,0.38,null,null,{"$f":"IF('Rate peg & SV'!$X63=\"\",\"\",IF('Rate peg & SV'!X63<'Rate peg & SV'!M63,\"\",'Rate peg & SV'!X63))","v":""},{"$f":"IF('Rate peg & SV'!$X63=\"\",\"\",IF('Rate peg & SV'!Y63<'Rate peg & SV'!N63,\"\",'Rate peg & SV'!Y63))","v":""},{"$f":"IF('Rate peg & SV'!$X63=\"\",\"\",IF('Rate peg & SV'!Z63<'Rate peg & SV'!O63,\"\",'Rate peg & SV'!Z63))","v":""},{"$f":"IF('Rate peg & SV'!$X63=\"\",\"\",IF('Rate peg & SV'!AA63<'Rate peg & SV'!P63,\"\",'Rate peg & SV'!AA63))","v":""},{"$f":"IF(AH84=\"\",\"no\",IF(OR($AG84=\"\",AH84<='Rate peg & SV'!N63),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI84=\"\",\"no\",IF(OR($AG84=\"\",AI84<='Rate peg & SV'!O63),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ84=\"\",\"no\",IF(OR($AG84=\"\",AJ84<='Rate peg & SV'!P63),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I57","v":118},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B85,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F57","v":"Griffith "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B85,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":9.1956592188388657E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B85,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.9870924974956595E-3},{"$f":"'2026-27 adjustments'!Q63","v":0},{"$f":"'2026-27 adjustments'!R63","v":-2.4005387634695222E-3},0,{"$f":"INDEX('Pop calcs'!$D62:$I62,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.8891100788911483E-3},{"$f":"INDEX('Pop calcs'!$K62:$P62,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.6162430883173542E-3},3.0000000000000001E-3,3.2000000000000001E-2,2.9000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B85,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.0790490896840483E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B85,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC85,AC85*'Rate peg & SV'!AM64)","v":7.4999999999999997E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD85,AD85*'Rate peg & SV'!AN64)","v":0.42499999999999999},0.25,null,null,null,7.4999999999999997E-2,0.42499999999999999,null,null,{"$f":"IF('Rate peg & SV'!$X64=\"\",\"\",IF('Rate peg & SV'!X64<'Rate peg & SV'!M64,\"\",'Rate peg & SV'!X64))","v":""},{"$f":"IF('Rate peg & SV'!$X64=\"\",\"\",IF('Rate peg & SV'!Y64<'Rate peg & SV'!N64,\"\",'Rate peg & SV'!Y64))","v":""},{"$f":"IF('Rate peg & SV'!$X64=\"\",\"\",IF('Rate peg & SV'!Z64<'Rate peg & SV'!O64,\"\",'Rate peg & SV'!Z64))","v":""},{"$f":"IF('Rate peg & SV'!$X64=\"\",\"\",IF('Rate peg & SV'!AA64<'Rate peg & SV'!P64,\"\",'Rate peg & SV'!AA64))","v":""},{"$f":"IF(AH85=\"\",\"no\",IF(OR($AG85=\"\",AH85<='Rate peg & SV'!N64),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI85=\"\",\"no\",IF(OR($AG85=\"\",AI85<='Rate peg & SV'!O64),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ85=\"\",\"no\",IF(OR($AG85=\"\",AJ85<='Rate peg & SV'!P64),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I58","v":120},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B86,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F58","v":"Gunnedah "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B86,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-1.3738500219738265E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B86,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4476894933999724E-3},{"$f":"'2026-27 adjustments'!Q64","v":0},{"$f":"'2026-27 adjustments'!R64","v":-3.3451279433035211E-3},0,{"$f":"INDEX('Pop calcs'!$D63:$I63,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.5856303660190036E-3},{"$f":"INDEX('Pop calcs'!$K63:$P63,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},8.9999999999999993E-3,3.6999999999999998E-2,2.7999999999999997E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B86,'ESL calcs'!$C$15:$C$142,0))","v":0.76877251244475142},1.433950993180234E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B86,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC86,AC86*'Rate peg & SV'!AM65)","v":0.19},{"$f":"IF(X$36='Rate peg'!$D$11,AD86,AD86*'Rate peg & SV'!AN65)","v":0.32877251244475147},0.25,null,null,null,0.19,0.32877251244475147,null,null,{"$f":"IF('Rate peg & SV'!$X65=\"\",\"\",IF('Rate peg & SV'!X65<'Rate peg & SV'!M65,\"\",'Rate peg & SV'!X65))","v":""},{"$f":"IF('Rate peg & SV'!$X65=\"\",\"\",IF('Rate peg & SV'!Y65<'Rate peg & SV'!N65,\"\",'Rate peg & SV'!Y65))","v":""},{"$f":"IF('Rate peg & SV'!$X65=\"\",\"\",IF('Rate peg & SV'!Z65<'Rate peg & SV'!O65,\"\",'Rate peg & SV'!Z65))","v":""},{"$f":"IF('Rate peg & SV'!$X65=\"\",\"\",IF('Rate peg & SV'!AA65<'Rate peg & SV'!P65,\"\",'Rate peg & SV'!AA65))","v":""},{"$f":"IF(AH86=\"\",\"no\",IF(OR($AG86=\"\",AH86<='Rate peg & SV'!N65),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI86=\"\",\"no\",IF(OR($AG86=\"\",AI86<='Rate peg & SV'!O65),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ86=\"\",\"no\",IF(OR($AG86=\"\",AJ86<='Rate peg & SV'!P65),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I59","v":2039},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B87,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F59","v":"Gwydir "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B87,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.5016969748468656E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B87,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.2875435248597932E-3},{"$f":"'2026-27 adjustments'!Q65","v":0},{"$f":"'2026-27 adjustments'!R65","v":-1.4664856494844144E-3},0,{"$f":"INDEX('Pop calcs'!$D64:$I64,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K64:$P64,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B87,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.789240499706659E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B87,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC87,AC87*'Rate peg & SV'!AM66)","v":0.16},{"$f":"IF(X$36='Rate peg'!$D$11,AD87,AD87*'Rate peg & SV'!AN66)","v":0.33999999999999997},0.25,null,null,null,0.16,0.33999999999999997,null,null,{"$f":"IF('Rate peg & SV'!$X66=\"\",\"\",IF('Rate peg & SV'!X66<'Rate peg & SV'!M66,\"\",'Rate peg & SV'!X66))","v":""},{"$f":"IF('Rate peg & SV'!$X66=\"\",\"\",IF('Rate peg & SV'!Y66<'Rate peg & SV'!N66,\"\",'Rate peg & SV'!Y66))","v":""},{"$f":"IF('Rate peg & SV'!$X66=\"\",\"\",IF('Rate peg & SV'!Z66<'Rate peg & SV'!O66,\"\",'Rate peg & SV'!Z66))","v":""},{"$f":"IF('Rate peg & SV'!$X66=\"\",\"\",IF('Rate peg & SV'!AA66<'Rate peg & SV'!P66,\"\",'Rate peg & SV'!AA66))","v":""},{"$f":"IF(AH87=\"\",\"no\",IF(OR($AG87=\"\",AH87<='Rate peg & SV'!N66),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI87=\"\",\"no\",IF(OR($AG87=\"\",AI87<='Rate peg & SV'!O66),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ87=\"\",\"no\",IF(OR($AG87=\"\",AJ87<='Rate peg & SV'!P66),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I60","v":125},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B88,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F60","v":"Hawkesbury "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B88,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.9557972214143633E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B88,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.2296568154978155E-3},{"$f":"'2026-27 adjustments'!Q66","v":4.787061668718408E-4},{"$f":"'2026-27 adjustments'!R66","v":-1.261632290548892E-3},0,{"$f":"INDEX('Pop calcs'!$D65:$I65,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.2178915238317884E-3},{"$f":"INDEX('Pop calcs'!$K65:$P65,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.3680037916325563E-2},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B88,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.319214787711959E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B88,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC88,AC88*'Rate peg & SV'!AM67)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD88,AD88*'Rate peg & SV'!AN67)","v":0.5},0.25,null,null,null,null,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X67=\"\",\"\",IF('Rate peg & SV'!X67<'Rate peg & SV'!M67,\"\",'Rate peg & SV'!X67))","v":""},{"$f":"IF('Rate peg & SV'!$X67=\"\",\"\",IF('Rate peg & SV'!Y67<'Rate peg & SV'!N67,\"\",'Rate peg & SV'!Y67))","v":""},{"$f":"IF('Rate peg & SV'!$X67=\"\",\"\",IF('Rate peg & SV'!Z67<'Rate peg & SV'!O67,\"\",'Rate peg & SV'!Z67))","v":""},{"$f":"IF('Rate peg & SV'!$X67=\"\",\"\",IF('Rate peg & SV'!AA67<'Rate peg & SV'!P67,\"\",'Rate peg & SV'!AA67))","v":""},{"$f":"IF(AH88=\"\",\"no\",IF(OR($AG88=\"\",AH88<='Rate peg & SV'!N67),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI88=\"\",\"no\",IF(OR($AG88=\"\",AI88<='Rate peg & SV'!O67),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ88=\"\",\"no\",IF(OR($AG88=\"\",AJ88<='Rate peg & SV'!P67),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I61","v":126},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B89,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F61","v":"Hay "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B89,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.5156398256479869E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B89,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":6.9815826983668115E-3},{"$f":"'2026-27 adjustments'!Q67","v":0},{"$f":"'2026-27 adjustments'!R67","v":-1.6764483414328053E-3},0,{"$f":"INDEX('Pop calcs'!$D66:$I66,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1311417462000817E-2},{"$f":"INDEX('Pop calcs'!$K66:$P66,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.0999999999999999E-2,4.8000000000000001E-2,3.7000000000000005E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B89,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.497222524014799E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B89,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC89,AC89*'Rate peg & SV'!AM68)","v":0.08},{"$f":"IF(X$36='Rate peg'!$D$11,AD89,AD89*'Rate peg & SV'!AN68)","v":0.42},0.25,null,null,null,0.08,0.42,null,null,{"$f":"IF('Rate peg & SV'!$X68=\"\",\"\",IF('Rate peg & SV'!X68<'Rate peg & SV'!M68,\"\",'Rate peg & SV'!X68))","v":""},{"$f":"IF('Rate peg & SV'!$X68=\"\",\"\",IF('Rate peg & SV'!Y68<'Rate peg & SV'!N68,\"\",'Rate peg & SV'!Y68))","v":""},{"$f":"IF('Rate peg & SV'!$X68=\"\",\"\",IF('Rate peg & SV'!Z68<'Rate peg & SV'!O68,\"\",'Rate peg & SV'!Z68))","v":""},{"$f":"IF('Rate peg & SV'!$X68=\"\",\"\",IF('Rate peg & SV'!AA68<'Rate peg & SV'!P68,\"\",'Rate peg & SV'!AA68))","v":""},{"$f":"IF(AH89=\"\",\"no\",IF(OR($AG89=\"\",AH89<='Rate peg & SV'!N68),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI89=\"\",\"no\",IF(OR($AG89=\"\",AI89<='Rate peg & SV'!O68),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ89=\"\",\"no\",IF(OR($AG89=\"\",AJ89<='Rate peg & SV'!P68),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I62","v":2081},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B90,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F62","v":"Hilltops"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B90,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3068628893566996E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B90,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.8332024026243557E-3},{"$f":"'2026-27 adjustments'!Q68","v":0},{"$f":"'2026-27 adjustments'!R68","v":-4.0830478433497176E-3},0,{"$f":"INDEX('Pop calcs'!$D67:$I67,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.4411779982340676E-3},{"$f":"INDEX('Pop calcs'!$K67:$P67,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.0453492221118833E-3},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B90,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.1400652919810558E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B90,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC90,AC90*'Rate peg & SV'!AM69)","v":0.105},{"$f":"IF(X$36='Rate peg'!$D$11,AD90,AD90*'Rate peg & SV'!AN69)","v":0.39500000000000002},0.25,null,null,null,0.105,0.39500000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X69=\"\",\"\",IF('Rate peg & SV'!X69<'Rate peg & SV'!M69,\"\",'Rate peg & SV'!X69))","v":""},{"$f":"IF('Rate peg & SV'!$X69=\"\",\"\",IF('Rate peg & SV'!Y69<'Rate peg & SV'!N69,\"\",'Rate peg & SV'!Y69))","v":""},{"$f":"IF('Rate peg & SV'!$X69=\"\",\"\",IF('Rate peg & SV'!Z69<'Rate peg & SV'!O69,\"\",'Rate peg & SV'!Z69))","v":""},{"$f":"IF('Rate peg & SV'!$X69=\"\",\"\",IF('Rate peg & SV'!AA69<'Rate peg & SV'!P69,\"\",'Rate peg & SV'!AA69))","v":""},{"$f":"IF(AH90=\"\",\"no\",IF(OR($AG90=\"\",AH90<='Rate peg & SV'!N69),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI90=\"\",\"no\",IF(OR($AG90=\"\",AI90<='Rate peg & SV'!O69),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ90=\"\",\"no\",IF(OR($AG90=\"\",AJ90<='Rate peg & SV'!P69),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I63","v":129},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B91,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F63","v":"Hornsby "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B91,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.0742116705972869E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B91,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.661133688247976E-3},{"$f":"'2026-27 adjustments'!Q69","v":0},{"$f":"'2026-27 adjustments'!R69","v":-1.3056625661327899E-3},0,{"$f":"INDEX('Pop calcs'!$D68:$I68,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":4.971830620245532E-3},{"$f":"INDEX('Pop calcs'!$K68:$P68,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.6618549697954826E-3},3.0000000000000001E-3,3.6000000000000004E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B91,'ESL calcs'!$C$15:$C$142,0))","v":0.5},4.4685548553077045E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B91,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC91,AC91*'Rate peg & SV'!AM70)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD91,AD91*'Rate peg & SV'!AN70)","v":0},0.5,null,null,null,0,0.58828434585398703,null,null,{"$f":"IF('Rate peg & SV'!$X70=\"\",\"\",IF('Rate peg & SV'!X70<'Rate peg & SV'!M70,\"\",'Rate peg & SV'!X70))","v":8.5000000000000006E-2},{"$f":"IF('Rate peg & SV'!$X70=\"\",\"\",IF('Rate peg & SV'!Y70<'Rate peg & SV'!N70,\"\",'Rate peg & SV'!Y70))","v":7.4999999999999997E-2},{"$f":"IF('Rate peg & SV'!$X70=\"\",\"\",IF('Rate peg & SV'!Z70<'Rate peg & SV'!O70,\"\",'Rate peg & SV'!Z70))","v":6.5000000000000002E-2},{"$f":"IF('Rate peg & SV'!$X70=\"\",\"\",IF('Rate peg & SV'!AA70<'Rate peg & SV'!P70,\"\",'Rate peg & SV'!AA70))","v":5.5E-2},{"$f":"IF(AH91=\"\",\"no\",IF(OR($AG91=\"\",AH91<='Rate peg & SV'!N70),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI91=\"\",\"no\",IF(OR($AG91=\"\",AI91<='Rate peg & SV'!O70),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ91=\"\",\"no\",IF(OR($AG91=\"\",AJ91<='Rate peg & SV'!P70),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I64","v":131},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B92,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F64","v":"Hunters Hill "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B92,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.5398434786468103E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B92,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.8897967149431628E-3},{"$f":"'2026-27 adjustments'!Q70","v":0},{"$f":"'2026-27 adjustments'!R70","v":-5.7972807149936235E-3},0,{"$f":"INDEX('Pop calcs'!$D69:$I69,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.709645248610947E-3},{"$f":"INDEX('Pop calcs'!$K69:$P69,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.7633574325515782E-4},2E-3,2.8999999999999998E-2,2.6999999999999996E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B92,'ESL calcs'!$C$15:$C$142,0))","v":0.97444037714786425},3.4296401935899733E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B92,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC92,AC92*'Rate peg & SV'!AM71)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD92,AD92*'Rate peg & SV'!AN71)","v":0.72444037714786425},0.25,null,null,null,0,0.72444037714786425,null,null,{"$f":"IF('Rate peg & SV'!$X71=\"\",\"\",IF('Rate peg & SV'!X71<'Rate peg & SV'!M71,\"\",'Rate peg & SV'!X71))","v":7.8E-2},{"$f":"IF('Rate peg & SV'!$X71=\"\",\"\",IF('Rate peg & SV'!Y71<'Rate peg & SV'!N71,\"\",'Rate peg & SV'!Y71))","v":""},{"$f":"IF('Rate peg & SV'!$X71=\"\",\"\",IF('Rate peg & SV'!Z71<'Rate peg & SV'!O71,\"\",'Rate peg & SV'!Z71))","v":""},{"$f":"IF('Rate peg & SV'!$X71=\"\",\"\",IF('Rate peg & SV'!AA71<'Rate peg & SV'!P71,\"\",'Rate peg & SV'!AA71))","v":""},{"$f":"IF(AH92=\"\",\"no\",IF(OR($AG92=\"\",AH92<='Rate peg & SV'!N71),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI92=\"\",\"no\",IF(OR($AG92=\"\",AI92<='Rate peg & SV'!O71),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ92=\"\",\"no\",IF(OR($AG92=\"\",AJ92<='Rate peg & SV'!P71),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I65","v":2083},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B93,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F65","v":"Inner West"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B93,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-7.8638919322146514E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B93,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.9323154046214435E-3},{"$f":"'2026-27 adjustments'!Q71","v":9.1161897953390223E-5},{"$f":"'2026-27 adjustments'!R71","v":-9.6981799185511376E-4},0,{"$f":"INDEX('Pop calcs'!$D70:$I70,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.3928715563202188E-2},{"$f":"INDEX('Pop calcs'!$K70:$P70,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.4E-2,4.3999999999999997E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B93,'ESL calcs'!$C$15:$C$142,0))","v":0.84663351306632673},1.8536764852992971E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B93,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC93,AC93*'Rate peg & SV'!AM72)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD93,AD93*'Rate peg & SV'!AN72)","v":0.59663351306632673},0.25,null,null,null,0,0.59663351306632673,null,null,{"$f":"IF('Rate peg & SV'!$X72=\"\",\"\",IF('Rate peg & SV'!X72<'Rate peg & SV'!M72,\"\",'Rate peg & SV'!X72))","v":""},{"$f":"IF('Rate peg & SV'!$X72=\"\",\"\",IF('Rate peg & SV'!Y72<'Rate peg & SV'!N72,\"\",'Rate peg & SV'!Y72))","v":""},{"$f":"IF('Rate peg & SV'!$X72=\"\",\"\",IF('Rate peg & SV'!Z72<'Rate peg & SV'!O72,\"\",'Rate peg & SV'!Z72))","v":""},{"$f":"IF('Rate peg & SV'!$X72=\"\",\"\",IF('Rate peg & SV'!AA72<'Rate peg & SV'!P72,\"\",'Rate peg & SV'!AA72))","v":""},{"$f":"IF(AH93=\"\",\"no\",IF(OR($AG93=\"\",AH93<='Rate peg & SV'!N72),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI93=\"\",\"no\",IF(OR($AG93=\"\",AI93<='Rate peg & SV'!O72),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ93=\"\",\"no\",IF(OR($AG93=\"\",AJ93<='Rate peg & SV'!P72),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I66","v":133},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B94,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F66","v":"Inverell "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B94,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.951216230289133E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B94,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.3550785116784444E-3},{"$f":"'2026-27 adjustments'!Q72","v":7.8210329711652976E-4},{"$f":"'2026-27 adjustments'!R72","v":-1.1663835099796026E-3},0,{"$f":"INDEX('Pop calcs'!$D71:$I71,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.3291980505094614E-3},{"$f":"INDEX('Pop calcs'!$K71:$P71,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.1153846153846153E-3},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B94,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.7502001347073576E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B94,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC94,AC94*'Rate peg & SV'!AM73)","v":0.15},{"$f":"IF(X$36='Rate peg'!$D$11,AD94,AD94*'Rate peg & SV'!AN73)","v":0.35},0.25,null,null,null,0.15,0.35,null,null,{"$f":"IF('Rate peg & SV'!$X73=\"\",\"\",IF('Rate peg & SV'!X73<'Rate peg & SV'!M73,\"\",'Rate peg & SV'!X73))","v":""},{"$f":"IF('Rate peg & SV'!$X73=\"\",\"\",IF('Rate peg & SV'!Y73<'Rate peg & SV'!N73,\"\",'Rate peg & SV'!Y73))","v":""},{"$f":"IF('Rate peg & SV'!$X73=\"\",\"\",IF('Rate peg & SV'!Z73<'Rate peg & SV'!O73,\"\",'Rate peg & SV'!Z73))","v":""},{"$f":"IF('Rate peg & SV'!$X73=\"\",\"\",IF('Rate peg & SV'!AA73<'Rate peg & SV'!P73,\"\",'Rate peg & SV'!AA73))","v":""},{"$f":"IF(AH94=\"\",\"no\",IF(OR($AG94=\"\",AH94<='Rate peg & SV'!N73),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI94=\"\",\"no\",IF(OR($AG94=\"\",AI94<='Rate peg & SV'!O73),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ94=\"\",\"no\",IF(OR($AG94=\"\",AJ94<='Rate peg & SV'!P73),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I67","v":135},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B95,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F67","v":"Junee "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B95,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.2331883129068124E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B95,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.1203071013809151E-3},{"$f":"'2026-27 adjustments'!Q73","v":0},{"$f":"'2026-27 adjustments'!R73","v":-4.3566446344373601E-3},0,{"$f":"INDEX('Pop calcs'!$D72:$I72,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":9.0441567653838373E-3},{"$f":"INDEX('Pop calcs'!$K72:$P72,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.6423385555980129E-4},8.0000000000000002E-3,3.7999999999999999E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B95,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.7436259326715966E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B95,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC95,AC95*'Rate peg & SV'!AM74)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD95,AD95*'Rate peg & SV'!AN74)","v":0.5},0.25,null,null,null,7.4999999999999997E-2,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X74=\"\",\"\",IF('Rate peg & SV'!X74<'Rate peg & SV'!M74,\"\",'Rate peg & SV'!X74))","v":0.17499999999999999},{"$f":"IF('Rate peg & SV'!$X74=\"\",\"\",IF('Rate peg & SV'!Y74<'Rate peg & SV'!N74,\"\",'Rate peg & SV'!Y74))","v":0.125},{"$f":"IF('Rate peg & SV'!$X74=\"\",\"\",IF('Rate peg & SV'!Z74<'Rate peg & SV'!O74,\"\",'Rate peg & SV'!Z74))","v":""},{"$f":"IF('Rate peg & SV'!$X74=\"\",\"\",IF('Rate peg & SV'!AA74<'Rate peg & SV'!P74,\"\",'Rate peg & SV'!AA74))","v":""},{"$f":"IF(AH95=\"\",\"no\",IF(OR($AG95=\"\",AH95<='Rate peg & SV'!N74),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI95=\"\",\"no\",IF(OR($AG95=\"\",AI95<='Rate peg & SV'!O74),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ95=\"\",\"no\",IF(OR($AG95=\"\",AJ95<='Rate peg & SV'!P74),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I68","v":136},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B96,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F68","v":"Kempsey "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B96,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.6573185994571161E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B96,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.8171557463800255E-3},{"$f":"'2026-27 adjustments'!Q74","v":0},{"$f":"'2026-27 adjustments'!R74","v":-1.2574610806653159E-3},0,{"$f":"INDEX('Pop calcs'!$D73:$I73,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.547035598916672E-3},{"$f":"INDEX('Pop calcs'!$K73:$P73,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.8196169227531045E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B96,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.982887606325737E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B96,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC96,AC96*'Rate peg & SV'!AM75)","v":5.0000000000000001E-3},{"$f":"IF(X$36='Rate peg'!$D$11,AD96,AD96*'Rate peg & SV'!AN75)","v":0.495},0.25,null,null,null,5.0000000000000001E-3,0.495,null,null,{"$f":"IF('Rate peg & SV'!$X75=\"\",\"\",IF('Rate peg & SV'!X75<'Rate peg & SV'!M75,\"\",'Rate peg & SV'!X75))","v":""},{"$f":"IF('Rate peg & SV'!$X75=\"\",\"\",IF('Rate peg & SV'!Y75<'Rate peg & SV'!N75,\"\",'Rate peg & SV'!Y75))","v":""},{"$f":"IF('Rate peg & SV'!$X75=\"\",\"\",IF('Rate peg & SV'!Z75<'Rate peg & SV'!O75,\"\",'Rate peg & SV'!Z75))","v":""},{"$f":"IF('Rate peg & SV'!$X75=\"\",\"\",IF('Rate peg & SV'!AA75<'Rate peg & SV'!P75,\"\",'Rate peg & SV'!AA75))","v":""},{"$f":"IF(AH96=\"\",\"no\",IF(OR($AG96=\"\",AH96<='Rate peg & SV'!N75),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI96=\"\",\"no\",IF(OR($AG96=\"\",AI96<='Rate peg & SV'!O75),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ96=\"\",\"no\",IF(OR($AG96=\"\",AJ96<='Rate peg & SV'!P75),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I69","v":137},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B97,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F69","v":"Kiama "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B97,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-8.6308272896392903E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B97,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4906273786954372E-3},{"$f":"'2026-27 adjustments'!Q75","v":5.8730455753751038E-4},{"$f":"'2026-27 adjustments'!R75","v":-5.3463198987808167E-4},0,{"$f":"INDEX('Pop calcs'!$D74:$I74,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.4779357419243464E-3},{"$f":"INDEX('Pop calcs'!$K74:$P74,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.7626316297942227E-3},1E-3,3.2000000000000001E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B97,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.4043191057990442E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B97,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC97,AC97*'Rate peg & SV'!AM76)","v":0.05},{"$f":"IF(X$36='Rate peg'!$D$11,AD97,AD97*'Rate peg & SV'!AN76)","v":0.45},0.25,null,null,null,0.05,0.45,null,null,{"$f":"IF('Rate peg & SV'!$X76=\"\",\"\",IF('Rate peg & SV'!X76<'Rate peg & SV'!M76,\"\",'Rate peg & SV'!X76))","v":""},{"$f":"IF('Rate peg & SV'!$X76=\"\",\"\",IF('Rate peg & SV'!Y76<'Rate peg & SV'!N76,\"\",'Rate peg & SV'!Y76))","v":""},{"$f":"IF('Rate peg & SV'!$X76=\"\",\"\",IF('Rate peg & SV'!Z76<'Rate peg & SV'!O76,\"\",'Rate peg & SV'!Z76))","v":""},{"$f":"IF('Rate peg & SV'!$X76=\"\",\"\",IF('Rate peg & SV'!AA76<'Rate peg & SV'!P76,\"\",'Rate peg & SV'!AA76))","v":""},{"$f":"IF(AH97=\"\",\"no\",IF(OR($AG97=\"\",AH97<='Rate peg & SV'!N76),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI97=\"\",\"no\",IF(OR($AG97=\"\",AI97<='Rate peg & SV'!O76),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ97=\"\",\"no\",IF(OR($AG97=\"\",AJ97<='Rate peg & SV'!P76),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I70","v":139},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B98,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F70","v":"Ku-ring-gai"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B98,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.89054455754587E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B98,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.7533020075917983E-3},{"$f":"'2026-27 adjustments'!Q76","v":1.3290809834140874E-4},{"$f":"'2026-27 adjustments'!R76","v":-1.7723420825135176E-3},0,{"$f":"INDEX('Pop calcs'!$D75:$I75,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.0708492779641254E-2},{"$f":"INDEX('Pop calcs'!$K75:$P75,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.6766237068561716E-5},1.0999999999999999E-2,4.3999999999999997E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B98,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.6438465651376685E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B98,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC98,AC98*'Rate peg & SV'!AM77)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD98,AD98*'Rate peg & SV'!AN77)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X77=\"\",\"\",IF('Rate peg & SV'!X77<'Rate peg & SV'!M77,\"\",'Rate peg & SV'!X77))","v":""},{"$f":"IF('Rate peg & SV'!$X77=\"\",\"\",IF('Rate peg & SV'!Y77<'Rate peg & SV'!N77,\"\",'Rate peg & SV'!Y77))","v":""},{"$f":"IF('Rate peg & SV'!$X77=\"\",\"\",IF('Rate peg & SV'!Z77<'Rate peg & SV'!O77,\"\",'Rate peg & SV'!Z77))","v":""},{"$f":"IF('Rate peg & SV'!$X77=\"\",\"\",IF('Rate peg & SV'!AA77<'Rate peg & SV'!P77,\"\",'Rate peg & SV'!AA77))","v":""},{"$f":"IF(AH98=\"\",\"no\",IF(OR($AG98=\"\",AH98<='Rate peg & SV'!N77),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI98=\"\",\"no\",IF(OR($AG98=\"\",AI98<='Rate peg & SV'!O77),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ98=\"\",\"no\",IF(OR($AG98=\"\",AJ98<='Rate peg & SV'!P77),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I71","v":140},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B99,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F71","v":"Kyogle"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B99,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.3249549480799946E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B99,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.0082569823224673E-3},{"$f":"'2026-27 adjustments'!Q77","v":0},{"$f":"'2026-27 adjustments'!R77","v":-2.2977208301750672E-3},0,{"$f":"INDEX('Pop calcs'!$D76:$I76,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2040557667934104E-2},{"$f":"INDEX('Pop calcs'!$K76:$P76,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.2E-2,4.3999999999999997E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B99,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.3407524771304669E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B99,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC99,AC99*'Rate peg & SV'!AM78)","v":0.125},{"$f":"IF(X$36='Rate peg'!$D$11,AD99,AD99*'Rate peg & SV'!AN78)","v":0.375},0.25,null,null,null,0.125,0.375,null,null,{"$f":"IF('Rate peg & SV'!$X78=\"\",\"\",IF('Rate peg & SV'!X78<'Rate peg & SV'!M78,\"\",'Rate peg & SV'!X78))","v":""},{"$f":"IF('Rate peg & SV'!$X78=\"\",\"\",IF('Rate peg & SV'!Y78<'Rate peg & SV'!N78,\"\",'Rate peg & SV'!Y78))","v":""},{"$f":"IF('Rate peg & SV'!$X78=\"\",\"\",IF('Rate peg & SV'!Z78<'Rate peg & SV'!O78,\"\",'Rate peg & SV'!Z78))","v":""},{"$f":"IF('Rate peg & SV'!$X78=\"\",\"\",IF('Rate peg & SV'!AA78<'Rate peg & SV'!P78,\"\",'Rate peg & SV'!AA78))","v":""},{"$f":"IF(AH99=\"\",\"no\",IF(OR($AG99=\"\",AH99<='Rate peg & SV'!N78),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI99=\"\",\"no\",IF(OR($AG99=\"\",AI99<='Rate peg & SV'!O78),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ99=\"\",\"no\",IF(OR($AG99=\"\",AJ99<='Rate peg & SV'!P78),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I72","v":141},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B100,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F72","v":"Lachlan "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B100,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.7157901499451926E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B100,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":5.0378286388266724E-3},{"$f":"'2026-27 adjustments'!Q78","v":0},{"$f":"'2026-27 adjustments'!R78","v":-2.4808153201103527E-3},0,{"$f":"INDEX('Pop calcs'!$D77:$I77,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K77:$P77,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":"."},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B100,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.753618788771865E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B100,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC100,AC100*'Rate peg & SV'!AM79)","v":0.14000000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD100,AD100*'Rate peg & SV'!AN79)","v":0.36},0.25,null,null,null,0.14000000000000001,0.36,null,null,{"$f":"IF('Rate peg & SV'!$X79=\"\",\"\",IF('Rate peg & SV'!X79<'Rate peg & SV'!M79,\"\",'Rate peg & SV'!X79))","v":""},{"$f":"IF('Rate peg & SV'!$X79=\"\",\"\",IF('Rate peg & SV'!Y79<'Rate peg & SV'!N79,\"\",'Rate peg & SV'!Y79))","v":""},{"$f":"IF('Rate peg & SV'!$X79=\"\",\"\",IF('Rate peg & SV'!Z79<'Rate peg & SV'!O79,\"\",'Rate peg & SV'!Z79))","v":""},{"$f":"IF('Rate peg & SV'!$X79=\"\",\"\",IF('Rate peg & SV'!AA79<'Rate peg & SV'!P79,\"\",'Rate peg & SV'!AA79))","v":""},{"$f":"IF(AH100=\"\",\"no\",IF(OR($AG100=\"\",AH100<='Rate peg & SV'!N79),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI100=\"\",\"no\",IF(OR($AG100=\"\",AI100<='Rate peg & SV'!O79),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ100=\"\",\"no\",IF(OR($AG100=\"\",AJ100<='Rate peg & SV'!P79),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I73","v":142},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B101,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F73","v":"Lake Macquarie "},{"$f":"INDEX($D$9:$F$9,MATCH(C101,$D$8:$F$8,0))","v":2.9808660654154447E-2},{"$f":"INDEX($D$12:$F$12,MATCH(C101,$D$8:$F$8,0))","v":0},{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B101,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":7.7198330044325649E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B101,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6603106231422415E-3},{"$f":"'2026-27 adjustments'!Q79","v":1.2366035280423284E-4},{"$f":"'2026-27 adjustments'!R79","v":-4.524541283851232E-4},0,{"$f":"INDEX('Pop calcs'!$D78:$I78,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1987355802783428E-2},{"$f":"INDEX('Pop calcs'!$K78:$P78,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.4861982394654217E-2},0,{"$f":"N101+ROUND(E101+F101+G101+H101+SUM(I101:J101)-K101,$D$14)","v":3.2000000000000001E-2},{"$f":"O101-N101","v":3.2000000000000001E-2},null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B101,'ESL calcs'!$C$15:$C$142,0))","v":0.75},{"$f":"SUM(G101:H101)","v":2.4322939235854979E-3},null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B101,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC101,AC101*'Rate peg & SV'!AM80)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD101,AD101*'Rate peg & SV'!AN80)","v":0.5},{"$f":"MIN($E$23,IF(SUM(W101:X101)>$E$22,1-SUM(W101:X101),MAX(0,$E$22-SUM(W101:X101))))","v":0.25},null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X80=\"\",\"\",IF('Rate peg & SV'!X80<'Rate peg & SV'!M80,\"\",'Rate peg & SV'!X80))","v":""},{"$f":"IF('Rate peg & SV'!$X80=\"\",\"\",IF('Rate peg & SV'!Y80<'Rate peg & SV'!N80,\"\",'Rate peg & SV'!Y80))","v":""},{"$f":"IF('Rate peg & SV'!$X80=\"\",\"\",IF('Rate peg & SV'!Z80<'Rate peg & SV'!O80,\"\",'Rate peg & SV'!Z80))","v":""},{"$f":"IF('Rate peg & SV'!$X80=\"\",\"\",IF('Rate peg & SV'!AA80<'Rate peg & SV'!P80,\"\",'Rate peg & SV'!AA80))","v":""},{"$f":"IF(AH101=\"\",\"no\",IF(OR($AG101=\"\",AH101<='Rate peg & SV'!N80),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI101=\"\",\"no\",IF(OR($AG101=\"\",AI101<='Rate peg & SV'!O80),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ101=\"\",\"no\",IF(OR($AG101=\"\",AJ101<='Rate peg & SV'!P80),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I74","v":143},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B102,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F74","v":"Lane Cove "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B102,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.641413293722642E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B102,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6981543518797117E-3},{"$f":"'2026-27 adjustments'!Q80","v":0},{"$f":"'2026-27 adjustments'!R80","v":-1.4540127231548363E-3},0,{"$f":"INDEX('Pop calcs'!$D79:$I79,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.4526439935494748E-2},{"$f":"INDEX('Pop calcs'!$K79:$P79,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.2388135079626947E-3},{"$f":"ROUND(IFERROR(MAX(0,L102-M102),0),$D$14)","v":1.7000000000000001E-2},4.7E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B102,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.3622956812519758E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B102,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC102,AC102*'Rate peg & SV'!AM81)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD102,AD102*'Rate peg & SV'!AN81)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X81=\"\",\"\",IF('Rate peg & SV'!X81<'Rate peg & SV'!M81,\"\",'Rate peg & SV'!X81))","v":""},{"$f":"IF('Rate peg & SV'!$X81=\"\",\"\",IF('Rate peg & SV'!Y81<'Rate peg & SV'!N81,\"\",'Rate peg & SV'!Y81))","v":""},{"$f":"IF('Rate peg & SV'!$X81=\"\",\"\",IF('Rate peg & SV'!Z81<'Rate peg & SV'!O81,\"\",'Rate peg & SV'!Z81))","v":""},{"$f":"IF('Rate peg & SV'!$X81=\"\",\"\",IF('Rate peg & SV'!AA81<'Rate peg & SV'!P81,\"\",'Rate peg & SV'!AA81))","v":""},{"$f":"IF(AH102=\"\",\"no\",IF(OR($AG102=\"\",AH102<='Rate peg & SV'!N81),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI102=\"\",\"no\",IF(OR($AG102=\"\",AI102<='Rate peg & SV'!O81),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ102=\"\",\"no\",IF(OR($AG102=\"\",AJ102<='Rate peg & SV'!P81),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I75","v":144},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B103,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F75","v":"Leeton "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B103,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.4589433308124562E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B103,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.2108265526692632E-3},{"$f":"'2026-27 adjustments'!Q81","v":0},{"$f":"'2026-27 adjustments'!R81","v":-4.8444981401562148E-3},0,{"$f":"INDEX('Pop calcs'!$D80:$I80,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.9991251093615148E-4},{"$f":"INDEX('Pop calcs'!$K80:$P80,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.4749262536873156E-3},0,2.7E-2,2.7E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B103,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.3567208857505086E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B103,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC103,AC103*'Rate peg & SV'!AM82)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD103,AD103*'Rate peg & SV'!AN82)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X82=\"\",\"\",IF('Rate peg & SV'!X82<'Rate peg & SV'!M82,\"\",'Rate peg & SV'!X82))","v":""},{"$f":"IF('Rate peg & SV'!$X82=\"\",\"\",IF('Rate peg & SV'!Y82<'Rate peg & SV'!N82,\"\",'Rate peg & SV'!Y82))","v":""},{"$f":"IF('Rate peg & SV'!$X82=\"\",\"\",IF('Rate peg & SV'!Z82<'Rate peg & SV'!O82,\"\",'Rate peg & SV'!Z82))","v":""},{"$f":"IF('Rate peg & SV'!$X82=\"\",\"\",IF('Rate peg & SV'!AA82<'Rate peg & SV'!P82,\"\",'Rate peg & SV'!AA82))","v":""},{"$f":"IF(AH103=\"\",\"no\",IF(OR($AG103=\"\",AH103<='Rate peg & SV'!N82),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI103=\"\",\"no\",IF(OR($AG103=\"\",AI103<='Rate peg & SV'!O82),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ103=\"\",\"no\",IF(OR($AG103=\"\",AJ103<='Rate peg & SV'!P82),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I76","v":146},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B104,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F76","v":"Lismore "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B104,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":7.5174734956876433E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B104,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.9829317985693906E-3},{"$f":"'2026-27 adjustments'!Q82","v":0},{"$f":"'2026-27 adjustments'!R82","v":-1.7614296103878367E-3},0,{"$f":"INDEX('Pop calcs'!$D81:$I81,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K81:$P81,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.66326232856726E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B104,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.7346791481381548E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B104,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC104,AC104*'Rate peg & SV'!AM83)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD104,AD104*'Rate peg & SV'!AN83)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X83=\"\",\"\",IF('Rate peg & SV'!X83<'Rate peg & SV'!M83,\"\",'Rate peg & SV'!X83))","v":""},{"$f":"IF('Rate peg & SV'!$X83=\"\",\"\",IF('Rate peg & SV'!Y83<'Rate peg & SV'!N83,\"\",'Rate peg & SV'!Y83))","v":""},{"$f":"IF('Rate peg & SV'!$X83=\"\",\"\",IF('Rate peg & SV'!Z83<'Rate peg & SV'!O83,\"\",'Rate peg & SV'!Z83))","v":""},{"$f":"IF('Rate peg & SV'!$X83=\"\",\"\",IF('Rate peg & SV'!AA83<'Rate peg & SV'!P83,\"\",'Rate peg & SV'!AA83))","v":""},{"$f":"IF(AH104=\"\",\"no\",IF(OR($AG104=\"\",AH104<='Rate peg & SV'!N83),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI104=\"\",\"no\",IF(OR($AG104=\"\",AI104<='Rate peg & SV'!O83),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ104=\"\",\"no\",IF(OR($AG104=\"\",AJ104<='Rate peg & SV'!P83),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I77","v":2044},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B105,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F77","v":"Lithgow "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B105,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":7.306724845961124E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B105,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.5560703373994735E-3},{"$f":"'2026-27 adjustments'!Q83","v":5.551738365521077E-4},{"$f":"'2026-27 adjustments'!R83","v":-2.4299350191011736E-3},0,{"$f":"INDEX('Pop calcs'!$D82:$I82,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K82:$P82,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.1297505141732987E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B105,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.2867428219955858E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B105,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC105,AC105*'Rate peg & SV'!AM84)","v":3.5000000000000003E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD105,AD105*'Rate peg & SV'!AN84)","v":0.46499999999999997},0.25,null,null,null,3.5000000000000003E-2,0.46499999999999997,null,null,{"$f":"IF('Rate peg & SV'!$X84=\"\",\"\",IF('Rate peg & SV'!X84<'Rate peg & SV'!M84,\"\",'Rate peg & SV'!X84))","v":0.45779999999999998},{"$f":"IF('Rate peg & SV'!$X84=\"\",\"\",IF('Rate peg & SV'!Y84<'Rate peg & SV'!N84,\"\",'Rate peg & SV'!Y84))","v":""},{"$f":"IF('Rate peg & SV'!$X84=\"\",\"\",IF('Rate peg & SV'!Z84<'Rate peg & SV'!O84,\"\",'Rate peg & SV'!Z84))","v":""},{"$f":"IF('Rate peg & SV'!$X84=\"\",\"\",IF('Rate peg & SV'!AA84<'Rate peg & SV'!P84,\"\",'Rate peg & SV'!AA84))","v":""},{"$f":"IF(AH105=\"\",\"no\",IF(OR($AG105=\"\",AH105<='Rate peg & SV'!N84),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI105=\"\",\"no\",IF(OR($AG105=\"\",AI105<='Rate peg & SV'!O84),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ105=\"\",\"no\",IF(OR($AG105=\"\",AJ105<='Rate peg & SV'!P84),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I78","v":147},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B106,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F78","v":"Liverpool "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B106,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-1.0000927196375632E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B106,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.5996556763773098E-3},{"$f":"'2026-27 adjustments'!Q84","v":9.9509914910698299E-4},{"$f":"'2026-27 adjustments'!R84","v":-1.669803440183889E-3},0,{"$f":"INDEX('Pop calcs'!$D83:$I83,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.9474126337300621E-2},{"$f":"INDEX('Pop calcs'!$K83:$P83,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.8779880804243893E-2},1.0999999999999999E-2,4.0999999999999995E-2,2.9999999999999995E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B106,'ESL calcs'!$C$15:$C$142,0))","v":0.79060626289367963},1.4996464044135535E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B106,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC106,AC106*'Rate peg & SV'!AM85)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD106,AD106*'Rate peg & SV'!AN85)","v":0.54060626289367963},0.25,null,null,null,0,0.54060626289367963,null,null,{"$f":"IF('Rate peg & SV'!$X85=\"\",\"\",IF('Rate peg & SV'!X85<'Rate peg & SV'!M85,\"\",'Rate peg & SV'!X85))","v":""},{"$f":"IF('Rate peg & SV'!$X85=\"\",\"\",IF('Rate peg & SV'!Y85<'Rate peg & SV'!N85,\"\",'Rate peg & SV'!Y85))","v":""},{"$f":"IF('Rate peg & SV'!$X85=\"\",\"\",IF('Rate peg & SV'!Z85<'Rate peg & SV'!O85,\"\",'Rate peg & SV'!Z85))","v":""},{"$f":"IF('Rate peg & SV'!$X85=\"\",\"\",IF('Rate peg & SV'!AA85<'Rate peg & SV'!P85,\"\",'Rate peg & SV'!AA85))","v":""},{"$f":"IF(AH106=\"\",\"no\",IF(OR($AG106=\"\",AH106<='Rate peg & SV'!N85),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI106=\"\",\"no\",IF(OR($AG106=\"\",AI106<='Rate peg & SV'!O85),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ106=\"\",\"no\",IF(OR($AG106=\"\",AJ106<='Rate peg & SV'!P85),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I79","v":2040},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B107,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F79","v":"Liverpool Plains "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B107,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3629436561814845E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B107,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.4883317892390143E-3},{"$f":"'2026-27 adjustments'!Q85","v":1.101723569492065E-3},{"$f":"'2026-27 adjustments'!R85","v":-1.4604209727749836E-3},0,{"$f":"INDEX('Pop calcs'!$D84:$I84,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.2178450300033319E-4},{"$f":"INDEX('Pop calcs'!$K84:$P84,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1E-3,3.6000000000000004E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B107,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.8512754454204986E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B107,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC107,AC107*'Rate peg & SV'!AM86)","v":0.155},{"$f":"IF(X$36='Rate peg'!$D$11,AD107,AD107*'Rate peg & SV'!AN86)","v":0.34499999999999997},0.25,null,null,null,0.155,0.34499999999999997,null,null,{"$f":"IF('Rate peg & SV'!$X86=\"\",\"\",IF('Rate peg & SV'!X86<'Rate peg & SV'!M86,\"\",'Rate peg & SV'!X86))","v":0.18100000000000002},{"$f":"IF('Rate peg & SV'!$X86=\"\",\"\",IF('Rate peg & SV'!Y86<'Rate peg & SV'!N86,\"\",'Rate peg & SV'!Y86))","v":""},{"$f":"IF('Rate peg & SV'!$X86=\"\",\"\",IF('Rate peg & SV'!Z86<'Rate peg & SV'!O86,\"\",'Rate peg & SV'!Z86))","v":""},{"$f":"IF('Rate peg & SV'!$X86=\"\",\"\",IF('Rate peg & SV'!AA86<'Rate peg & SV'!P86,\"\",'Rate peg & SV'!AA86))","v":""},{"$f":"IF(AH107=\"\",\"no\",IF(OR($AG107=\"\",AH107<='Rate peg & SV'!N86),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI107=\"\",\"no\",IF(OR($AG107=\"\",AI107<='Rate peg & SV'!O86),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ107=\"\",\"no\",IF(OR($AG107=\"\",AJ107<='Rate peg & SV'!P86),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I80","v":148},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B108,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F80","v":"Lockhart "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B108,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.0200473374441297E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B108,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.6031320320230347E-3},{"$f":"'2026-27 adjustments'!Q86","v":0},{"$f":"'2026-27 adjustments'!R86","v":-3.2017132559926773E-3},0,{"$f":"INDEX('Pop calcs'!$D85:$I85,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.2968197879858598E-2},{"$f":"INDEX('Pop calcs'!$K85:$P85,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.0822510822510823E-3},2.1999999999999999E-2,5.7000000000000002E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B108,'ESL calcs'!$C$15:$C$142,0))","v":0.75},7.9051367657674478E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B108,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC108,AC108*'Rate peg & SV'!AM87)","v":0.19700000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD108,AD108*'Rate peg & SV'!AN87)","v":0.30299999999999999},0.25,null,null,null,0.19700000000000001,0.30299999999999999,null,null,{"$f":"IF('Rate peg & SV'!$X87=\"\",\"\",IF('Rate peg & SV'!X87<'Rate peg & SV'!M87,\"\",'Rate peg & SV'!X87))","v":""},{"$f":"IF('Rate peg & SV'!$X87=\"\",\"\",IF('Rate peg & SV'!Y87<'Rate peg & SV'!N87,\"\",'Rate peg & SV'!Y87))","v":""},{"$f":"IF('Rate peg & SV'!$X87=\"\",\"\",IF('Rate peg & SV'!Z87<'Rate peg & SV'!O87,\"\",'Rate peg & SV'!Z87))","v":""},{"$f":"IF('Rate peg & SV'!$X87=\"\",\"\",IF('Rate peg & SV'!AA87<'Rate peg & SV'!P87,\"\",'Rate peg & SV'!AA87))","v":""},{"$f":"IF(AH108=\"\",\"no\",IF(OR($AG108=\"\",AH108<='Rate peg & SV'!N87),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI108=\"\",\"no\",IF(OR($AG108=\"\",AI108<='Rate peg & SV'!O87),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ108=\"\",\"no\",IF(OR($AG108=\"\",AJ108<='Rate peg & SV'!P87),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I81","v":150},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B109,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F81","v":"Maitland "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B109,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3957111534552212E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B109,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":9.6188954883547203E-4},{"$f":"'2026-27 adjustments'!Q87","v":0},{"$f":"'2026-27 adjustments'!R87","v":-3.8199585764563403E-4},0,{"$f":"INDEX('Pop calcs'!$D86:$I86,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.3202726789455674E-2},{"$f":"INDEX('Pop calcs'!$K86:$P86,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.234940756332332E-2},1E-3,3.2000000000000001E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B109,'ESL calcs'!$C$15:$C$142,0))","v":0.79119688390932752},1.1014606641809941E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B109,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC109,AC109*'Rate peg & SV'!AM88)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD109,AD109*'Rate peg & SV'!AN88)","v":0.54119688390932752},0.25,null,null,null,0,0.54119688390932752,null,null,{"$f":"IF('Rate peg & SV'!$X88=\"\",\"\",IF('Rate peg & SV'!X88<'Rate peg & SV'!M88,\"\",'Rate peg & SV'!X88))","v":""},{"$f":"IF('Rate peg & SV'!$X88=\"\",\"\",IF('Rate peg & SV'!Y88<'Rate peg & SV'!N88,\"\",'Rate peg & SV'!Y88))","v":""},{"$f":"IF('Rate peg & SV'!$X88=\"\",\"\",IF('Rate peg & SV'!Z88<'Rate peg & SV'!O88,\"\",'Rate peg & SV'!Z88))","v":""},{"$f":"IF('Rate peg & SV'!$X88=\"\",\"\",IF('Rate peg & SV'!AA88<'Rate peg & SV'!P88,\"\",'Rate peg & SV'!AA88))","v":""},{"$f":"IF(AH109=\"\",\"no\",IF(OR($AG109=\"\",AH109<='Rate peg & SV'!N88),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI109=\"\",\"no\",IF(OR($AG109=\"\",AI109<='Rate peg & SV'!O88),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ109=\"\",\"no\",IF(OR($AG109=\"\",AJ109<='Rate peg & SV'!P88),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I82","v":2084},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B110,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F82","v":"Mid-Coast"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B110,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.9689021123164065E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B110,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.9336246352344632E-3},{"$f":"'2026-27 adjustments'!Q88","v":0},{"$f":"'2026-27 adjustments'!R88","v":-1.0265608089300474E-3},0,{"$f":"INDEX('Pop calcs'!$D87:$I87,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.8531625660037676E-3},{"$f":"INDEX('Pop calcs'!$K87:$P87,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.6474891453074331E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B110,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.1305148464661038E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B110,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC110,AC110*'Rate peg & SV'!AM89)","v":0.115},{"$f":"IF(X$36='Rate peg'!$D$11,AD110,AD110*'Rate peg & SV'!AN89)","v":0.38500000000000001},0.25,null,null,null,0.115,0.38500000000000001,null,null,{"$f":"IF('Rate peg & SV'!$X89=\"\",\"\",IF('Rate peg & SV'!X89<'Rate peg & SV'!M89,\"\",'Rate peg & SV'!X89))","v":""},{"$f":"IF('Rate peg & SV'!$X89=\"\",\"\",IF('Rate peg & SV'!Y89<'Rate peg & SV'!N89,\"\",'Rate peg & SV'!Y89))","v":""},{"$f":"IF('Rate peg & SV'!$X89=\"\",\"\",IF('Rate peg & SV'!Z89<'Rate peg & SV'!O89,\"\",'Rate peg & SV'!Z89))","v":""},{"$f":"IF('Rate peg & SV'!$X89=\"\",\"\",IF('Rate peg & SV'!AA89<'Rate peg & SV'!P89,\"\",'Rate peg & SV'!AA89))","v":""},{"$f":"IF(AH110=\"\",\"no\",IF(OR($AG110=\"\",AH110<='Rate peg & SV'!N89),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI110=\"\",\"no\",IF(OR($AG110=\"\",AI110<='Rate peg & SV'!O89),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ110=\"\",\"no\",IF(OR($AG110=\"\",AJ110<='Rate peg & SV'!P89),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I83","v":2042},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B111,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F83","v":"Mid-Western Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B111,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.0150981101433309E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B111,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.4858522465045882E-3},{"$f":"'2026-27 adjustments'!Q89","v":0},{"$f":"'2026-27 adjustments'!R89","v":-9.4711734339214277E-4},0,{"$f":"INDEX('Pop calcs'!$D88:$I88,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1420634308202837E-2},{"$f":"INDEX('Pop calcs'!$K88:$P88,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.4559712045250033E-3},4.0000000000000001E-3,3.6000000000000004E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B111,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.8873620575189211E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B111,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC111,AC111*'Rate peg & SV'!AM90)","v":0.155},{"$f":"IF(X$36='Rate peg'!$D$11,AD111,AD111*'Rate peg & SV'!AN90)","v":0.34499999999999997},0.25,null,null,null,0.155,0.34499999999999997,null,null,{"$f":"IF('Rate peg & SV'!$X90=\"\",\"\",IF('Rate peg & SV'!X90<'Rate peg & SV'!M90,\"\",'Rate peg & SV'!X90))","v":""},{"$f":"IF('Rate peg & SV'!$X90=\"\",\"\",IF('Rate peg & SV'!Y90<'Rate peg & SV'!N90,\"\",'Rate peg & SV'!Y90))","v":""},{"$f":"IF('Rate peg & SV'!$X90=\"\",\"\",IF('Rate peg & SV'!Z90<'Rate peg & SV'!O90,\"\",'Rate peg & SV'!Z90))","v":""},{"$f":"IF('Rate peg & SV'!$X90=\"\",\"\",IF('Rate peg & SV'!AA90<'Rate peg & SV'!P90,\"\",'Rate peg & SV'!AA90))","v":""},{"$f":"IF(AH111=\"\",\"no\",IF(OR($AG111=\"\",AH111<='Rate peg & SV'!N90),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI111=\"\",\"no\",IF(OR($AG111=\"\",AI111<='Rate peg & SV'!O90),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ111=\"\",\"no\",IF(OR($AG111=\"\",AJ111<='Rate peg & SV'!P90),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I84","v":155},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B112,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F84","v":"Moree Plains "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B112,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.2966048244213527E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B112,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6748341420103003E-3},{"$f":"'2026-27 adjustments'!Q90","v":0},{"$f":"'2026-27 adjustments'!R90","v":-8.0646450128814761E-4},0,{"$f":"INDEX('Pop calcs'!$D89:$I89,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K89:$P89,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B112,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.3044946244524358E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B112,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC112,AC112*'Rate peg & SV'!AM91)","v":0.16500000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD112,AD112*'Rate peg & SV'!AN91)","v":0.33499999999999996},0.25,null,null,null,0.16500000000000001,0.33499999999999996,null,null,{"$f":"IF('Rate peg & SV'!$X91=\"\",\"\",IF('Rate peg & SV'!X91<'Rate peg & SV'!M91,\"\",'Rate peg & SV'!X91))","v":""},{"$f":"IF('Rate peg & SV'!$X91=\"\",\"\",IF('Rate peg & SV'!Y91<'Rate peg & SV'!N91,\"\",'Rate peg & SV'!Y91))","v":""},{"$f":"IF('Rate peg & SV'!$X91=\"\",\"\",IF('Rate peg & SV'!Z91<'Rate peg & SV'!O91,\"\",'Rate peg & SV'!Z91))","v":""},{"$f":"IF('Rate peg & SV'!$X91=\"\",\"\",IF('Rate peg & SV'!AA91<'Rate peg & SV'!P91,\"\",'Rate peg & SV'!AA91))","v":""},{"$f":"IF(AH112=\"\",\"no\",IF(OR($AG112=\"\",AH112<='Rate peg & SV'!N91),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI112=\"\",\"no\",IF(OR($AG112=\"\",AI112<='Rate peg & SV'!O91),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ112=\"\",\"no\",IF(OR($AG112=\"\",AJ112<='Rate peg & SV'!P91),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I85","v":156},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B113,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F85","v":"Mosman "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B113,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.5870175984015831E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B113,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.7743148390008987E-3},{"$f":"'2026-27 adjustments'!Q91","v":0},{"$f":"'2026-27 adjustments'!R91","v":-9.9441859202798475E-4},0,{"$f":"INDEX('Pop calcs'!$D90:$I90,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.1220980223559707E-3},{"$f":"INDEX('Pop calcs'!$K90:$P90,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.7531182983938033E-5},6.0000000000000001E-3,4.1000000000000002E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B113,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.3613324374024813E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B113,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC113,AC113*'Rate peg & SV'!AM92)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD113,AD113*'Rate peg & SV'!AN92)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X92=\"\",\"\",IF('Rate peg & SV'!X92<'Rate peg & SV'!M92,\"\",'Rate peg & SV'!X92))","v":""},{"$f":"IF('Rate peg & SV'!$X92=\"\",\"\",IF('Rate peg & SV'!Y92<'Rate peg & SV'!N92,\"\",'Rate peg & SV'!Y92))","v":""},{"$f":"IF('Rate peg & SV'!$X92=\"\",\"\",IF('Rate peg & SV'!Z92<'Rate peg & SV'!O92,\"\",'Rate peg & SV'!Z92))","v":""},{"$f":"IF('Rate peg & SV'!$X92=\"\",\"\",IF('Rate peg & SV'!AA92<'Rate peg & SV'!P92,\"\",'Rate peg & SV'!AA92))","v":""},{"$f":"IF(AH113=\"\",\"no\",IF(OR($AG113=\"\",AH113<='Rate peg & SV'!N92),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI113=\"\",\"no\",IF(OR($AG113=\"\",AI113<='Rate peg & SV'!O92),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ113=\"\",\"no\",IF(OR($AG113=\"\",AJ113<='Rate peg & SV'!P92),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I86","v":2085},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B114,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F86","v":"Murray River"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B114,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.020304395341388E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B114,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.8744916949329179E-3},{"$f":"'2026-27 adjustments'!Q92","v":0},{"$f":"'2026-27 adjustments'!R92","v":-3.1756922771001995E-3},0,{"$f":"INDEX('Pop calcs'!$D91:$I91,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.7709740357196413E-2},{"$f":"INDEX('Pop calcs'!$K91:$P91,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.8447792291048962E-2},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B114,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.8947960902743061E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B114,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC114,AC114*'Rate peg & SV'!AM93)","v":0.127},{"$f":"IF(X$36='Rate peg'!$D$11,AD114,AD114*'Rate peg & SV'!AN93)","v":0.373},0.25,null,null,null,0.127,0.373,null,null,{"$f":"IF('Rate peg & SV'!$X93=\"\",\"\",IF('Rate peg & SV'!X93<'Rate peg & SV'!M93,\"\",'Rate peg & SV'!X93))","v":""},{"$f":"IF('Rate peg & SV'!$X93=\"\",\"\",IF('Rate peg & SV'!Y93<'Rate peg & SV'!N93,\"\",'Rate peg & SV'!Y93))","v":""},{"$f":"IF('Rate peg & SV'!$X93=\"\",\"\",IF('Rate peg & SV'!Z93<'Rate peg & SV'!O93,\"\",'Rate peg & SV'!Z93))","v":""},{"$f":"IF('Rate peg & SV'!$X93=\"\",\"\",IF('Rate peg & SV'!AA93<'Rate peg & SV'!P93,\"\",'Rate peg & SV'!AA93))","v":""},{"$f":"IF(AH114=\"\",\"no\",IF(OR($AG114=\"\",AH114<='Rate peg & SV'!N93),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI114=\"\",\"no\",IF(OR($AG114=\"\",AI114<='Rate peg & SV'!O93),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ114=\"\",\"no\",IF(OR($AG114=\"\",AJ114<='Rate peg & SV'!P93),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I87","v":2086},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B115,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F87","v":"Murrumbidgee"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B115,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.1911547085118792E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B115,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.0622396999181171E-3},{"$f":"'2026-27 adjustments'!Q93","v":0},{"$f":"'2026-27 adjustments'!R93","v":-2.9750178679651984E-3},0,{"$f":"INDEX('Pop calcs'!$D92:$I92,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4139173828666474E-2},{"$f":"INDEX('Pop calcs'!$K92:$P92,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.4E-2,4.9000000000000002E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B115,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.2533944084299954E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B115,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC115,AC115*'Rate peg & SV'!AM94)","v":0.14000000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD115,AD115*'Rate peg & SV'!AN94)","v":0.36},0.25,null,null,null,0.14000000000000001,0.36,null,null,{"$f":"IF('Rate peg & SV'!$X94=\"\",\"\",IF('Rate peg & SV'!X94<'Rate peg & SV'!M94,\"\",'Rate peg & SV'!X94))","v":""},{"$f":"IF('Rate peg & SV'!$X94=\"\",\"\",IF('Rate peg & SV'!Y94<'Rate peg & SV'!N94,\"\",'Rate peg & SV'!Y94))","v":""},{"$f":"IF('Rate peg & SV'!$X94=\"\",\"\",IF('Rate peg & SV'!Z94<'Rate peg & SV'!O94,\"\",'Rate peg & SV'!Z94))","v":""},{"$f":"IF('Rate peg & SV'!$X94=\"\",\"\",IF('Rate peg & SV'!AA94<'Rate peg & SV'!P94,\"\",'Rate peg & SV'!AA94))","v":""},{"$f":"IF(AH115=\"\",\"no\",IF(OR($AG115=\"\",AH115<='Rate peg & SV'!N94),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI115=\"\",\"no\",IF(OR($AG115=\"\",AI115<='Rate peg & SV'!O94),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ115=\"\",\"no\",IF(OR($AG115=\"\",AJ115<='Rate peg & SV'!P94),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I88","v":162},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B116,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F88","v":"Muswellbrook "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B116,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.6502157246044377E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B116,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.1002439852699731E-3},{"$f":"'2026-27 adjustments'!Q94","v":0},{"$f":"'2026-27 adjustments'!R94","v":-1.6983959827638134E-3},0,{"$f":"INDEX('Pop calcs'!$D93:$I93,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.2376357056702645E-4},{"$f":"INDEX('Pop calcs'!$K93:$P93,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.6087347636396347E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B116,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.5652655577304171E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B116,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC116,AC116*'Rate peg & SV'!AM95)","v":0.17},{"$f":"IF(X$36='Rate peg'!$D$11,AD116,AD116*'Rate peg & SV'!AN95)","v":0.32999999999999996},0.25,null,null,null,0.17,0.32999999999999996,null,null,{"$f":"IF('Rate peg & SV'!$X95=\"\",\"\",IF('Rate peg & SV'!X95<'Rate peg & SV'!M95,\"\",'Rate peg & SV'!X95))","v":""},{"$f":"IF('Rate peg & SV'!$X95=\"\",\"\",IF('Rate peg & SV'!Y95<'Rate peg & SV'!N95,\"\",'Rate peg & SV'!Y95))","v":""},{"$f":"IF('Rate peg & SV'!$X95=\"\",\"\",IF('Rate peg & SV'!Z95<'Rate peg & SV'!O95,\"\",'Rate peg & SV'!Z95))","v":""},{"$f":"IF('Rate peg & SV'!$X95=\"\",\"\",IF('Rate peg & SV'!AA95<'Rate peg & SV'!P95,\"\",'Rate peg & SV'!AA95))","v":""},{"$f":"IF(AH116=\"\",\"no\",IF(OR($AG116=\"\",AH116<='Rate peg & SV'!N95),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI116=\"\",\"no\",IF(OR($AG116=\"\",AI116<='Rate peg & SV'!O95),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ116=\"\",\"no\",IF(OR($AG116=\"\",AJ116<='Rate peg & SV'!P95),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I89","v":163},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B117,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F89","v":"Nambucca "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B117,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.8035161338869722E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B117,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.2385706011220949E-3},{"$f":"'2026-27 adjustments'!Q95","v":0},{"$f":"'2026-27 adjustments'!R95","v":-1.6413388461444796E-3},0,{"$f":"INDEX('Pop calcs'!$D94:$I94,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.0205064022335675E-2},{"$f":"INDEX('Pop calcs'!$K94:$P94,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.5396825396825398E-3},3.0000000000000001E-3,3.5000000000000003E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B117,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.6189222145107921E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B117,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC117,AC117*'Rate peg & SV'!AM96)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD117,AD117*'Rate peg & SV'!AN96)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X96=\"\",\"\",IF('Rate peg & SV'!X96<'Rate peg & SV'!M96,\"\",'Rate peg & SV'!X96))","v":""},{"$f":"IF('Rate peg & SV'!$X96=\"\",\"\",IF('Rate peg & SV'!Y96<'Rate peg & SV'!N96,\"\",'Rate peg & SV'!Y96))","v":""},{"$f":"IF('Rate peg & SV'!$X96=\"\",\"\",IF('Rate peg & SV'!Z96<'Rate peg & SV'!O96,\"\",'Rate peg & SV'!Z96))","v":""},{"$f":"IF('Rate peg & SV'!$X96=\"\",\"\",IF('Rate peg & SV'!AA96<'Rate peg & SV'!P96,\"\",'Rate peg & SV'!AA96))","v":""},{"$f":"IF(AH117=\"\",\"no\",IF(OR($AG117=\"\",AH117<='Rate peg & SV'!N96),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI117=\"\",\"no\",IF(OR($AG117=\"\",AI117<='Rate peg & SV'!O96),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ117=\"\",\"no\",IF(OR($AG117=\"\",AJ117<='Rate peg & SV'!P96),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I90","v":164},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B118,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F90","v":"Narrabri "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B118,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":7.1564940548564816E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B118,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.719106693988151E-3},{"$f":"'2026-27 adjustments'!Q96","v":0},{"$f":"'2026-27 adjustments'!R96","v":-2.5933484251172072E-3},0,{"$f":"INDEX('Pop calcs'!$D95:$I95,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.4504391468004325E-3},{"$f":"INDEX('Pop calcs'!$K95:$P95,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},3.0000000000000001E-3,3.4000000000000002E-2,3.1000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B118,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.4347560994737992E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B118,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC118,AC118*'Rate peg & SV'!AM97)","v":8.5000000000000006E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD118,AD118*'Rate peg & SV'!AN97)","v":0.41499999999999998},0.25,null,null,null,8.5000000000000006E-2,0.41499999999999998,null,null,{"$f":"IF('Rate peg & SV'!$X97=\"\",\"\",IF('Rate peg & SV'!X97<'Rate peg & SV'!M97,\"\",'Rate peg & SV'!X97))","v":""},{"$f":"IF('Rate peg & SV'!$X97=\"\",\"\",IF('Rate peg & SV'!Y97<'Rate peg & SV'!N97,\"\",'Rate peg & SV'!Y97))","v":""},{"$f":"IF('Rate peg & SV'!$X97=\"\",\"\",IF('Rate peg & SV'!Z97<'Rate peg & SV'!O97,\"\",'Rate peg & SV'!Z97))","v":""},{"$f":"IF('Rate peg & SV'!$X97=\"\",\"\",IF('Rate peg & SV'!AA97<'Rate peg & SV'!P97,\"\",'Rate peg & SV'!AA97))","v":""},{"$f":"IF(AH118=\"\",\"no\",IF(OR($AG118=\"\",AH118<='Rate peg & SV'!N97),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI118=\"\",\"no\",IF(OR($AG118=\"\",AI118<='Rate peg & SV'!O97),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ118=\"\",\"no\",IF(OR($AG118=\"\",AJ118<='Rate peg & SV'!P97),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I91","v":165},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B119,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F91","v":"Narrandera "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B119,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":9.8533750097194489E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B119,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.0493784288298732E-3},{"$f":"'2026-27 adjustments'!Q97","v":0},{"$f":"'2026-27 adjustments'!R97","v":-1.1556955084618499E-3},0,{"$f":"INDEX('Pop calcs'!$D96:$I96,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K96:$P96,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.6291054255126111E-4},0,3.3000000000000002E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B119,'ESL calcs'!$C$15:$C$142,0))","v":0.75},4.0347159298018184E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B119,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC119,AC119*'Rate peg & SV'!AM98)","v":6.5000000000000002E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD119,AD119*'Rate peg & SV'!AN98)","v":0.435},0.25,null,null,null,6.5000000000000002E-2,0.435,null,null,{"$f":"IF('Rate peg & SV'!$X98=\"\",\"\",IF('Rate peg & SV'!X98<'Rate peg & SV'!M98,\"\",'Rate peg & SV'!X98))","v":""},{"$f":"IF('Rate peg & SV'!$X98=\"\",\"\",IF('Rate peg & SV'!Y98<'Rate peg & SV'!N98,\"\",'Rate peg & SV'!Y98))","v":""},{"$f":"IF('Rate peg & SV'!$X98=\"\",\"\",IF('Rate peg & SV'!Z98<'Rate peg & SV'!O98,\"\",'Rate peg & SV'!Z98))","v":""},{"$f":"IF('Rate peg & SV'!$X98=\"\",\"\",IF('Rate peg & SV'!AA98<'Rate peg & SV'!P98,\"\",'Rate peg & SV'!AA98))","v":""},{"$f":"IF(AH119=\"\",\"no\",IF(OR($AG119=\"\",AH119<='Rate peg & SV'!N98),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI119=\"\",\"no\",IF(OR($AG119=\"\",AI119<='Rate peg & SV'!O98),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ119=\"\",\"no\",IF(OR($AG119=\"\",AJ119<='Rate peg & SV'!P98),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I92","v":166},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B120,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F92","v":"Narromine "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B120,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.4869541081090087E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B120,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.7130039718386394E-3},{"$f":"'2026-27 adjustments'!Q98","v":0},{"$f":"'2026-27 adjustments'!R98","v":-1.7154711500411229E-3},0,{"$f":"INDEX('Pop calcs'!$D97:$I97,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K97:$P97,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":6.0018467220683287E-3},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B120,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.1999580799476477E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B120,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC120,AC120*'Rate peg & SV'!AM99)","v":0.105},{"$f":"IF(X$36='Rate peg'!$D$11,AD120,AD120*'Rate peg & SV'!AN99)","v":0.39500000000000002},0.25,null,null,null,0.105,0.39500000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X99=\"\",\"\",IF('Rate peg & SV'!X99<'Rate peg & SV'!M99,\"\",'Rate peg & SV'!X99))","v":""},{"$f":"IF('Rate peg & SV'!$X99=\"\",\"\",IF('Rate peg & SV'!Y99<'Rate peg & SV'!N99,\"\",'Rate peg & SV'!Y99))","v":""},{"$f":"IF('Rate peg & SV'!$X99=\"\",\"\",IF('Rate peg & SV'!Z99<'Rate peg & SV'!O99,\"\",'Rate peg & SV'!Z99))","v":""},{"$f":"IF('Rate peg & SV'!$X99=\"\",\"\",IF('Rate peg & SV'!AA99<'Rate peg & SV'!P99,\"\",'Rate peg & SV'!AA99))","v":""},{"$f":"IF(AH120=\"\",\"no\",IF(OR($AG120=\"\",AH120<='Rate peg & SV'!N99),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI120=\"\",\"no\",IF(OR($AG120=\"\",AI120<='Rate peg & SV'!O99),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ120=\"\",\"no\",IF(OR($AG120=\"\",AJ120<='Rate peg & SV'!P99),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I93","v":167},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B121,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F93","v":"Newcastle "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B121,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":5.1706677589803457E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B121,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.0401165938234743E-3},{"$f":"'2026-27 adjustments'!Q99","v":5.5402954994597083E-5},{"$f":"'2026-27 adjustments'!R99","v":-9.4360340926430864E-4},0,{"$f":"INDEX('Pop calcs'!$D98:$I98,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4827566419923111E-2},{"$f":"INDEX('Pop calcs'!$K98:$P98,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.2943120782261397E-3},1.2E-2,4.1999999999999996E-2,2.9999999999999995E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B121,'ESL calcs'!$C$15:$C$142,0))","v":0.78394817937146022},1.5571833697215088E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B121,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC121,AC121*'Rate peg & SV'!AM100)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD121,AD121*'Rate peg & SV'!AN100)","v":0.53394817937146011},0.25,null,null,null,0,0.53394817937146011,null,null,{"$f":"IF('Rate peg & SV'!$X100=\"\",\"\",IF('Rate peg & SV'!X100<'Rate peg & SV'!M100,\"\",'Rate peg & SV'!X100))","v":""},{"$f":"IF('Rate peg & SV'!$X100=\"\",\"\",IF('Rate peg & SV'!Y100<'Rate peg & SV'!N100,\"\",'Rate peg & SV'!Y100))","v":""},{"$f":"IF('Rate peg & SV'!$X100=\"\",\"\",IF('Rate peg & SV'!Z100<'Rate peg & SV'!O100,\"\",'Rate peg & SV'!Z100))","v":""},{"$f":"IF('Rate peg & SV'!$X100=\"\",\"\",IF('Rate peg & SV'!AA100<'Rate peg & SV'!P100,\"\",'Rate peg & SV'!AA100))","v":""},{"$f":"IF(AH121=\"\",\"no\",IF(OR($AG121=\"\",AH121<='Rate peg & SV'!N100),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI121=\"\",\"no\",IF(OR($AG121=\"\",AI121<='Rate peg & SV'!O100),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ121=\"\",\"no\",IF(OR($AG121=\"\",AJ121<='Rate peg & SV'!P100),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I94","v":168},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B122,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F94","v":"North Sydney"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B122,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.4759549147223994E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B122,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.770169719098853E-3},{"$f":"'2026-27 adjustments'!Q100","v":0},{"$f":"'2026-27 adjustments'!R100","v":-2.3539026690646806E-3},0,{"$f":"INDEX('Pop calcs'!$D99:$I99,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2385964425066343E-2},{"$f":"INDEX('Pop calcs'!$K99:$P99,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.8224092493411546E-3},0.01,0.04,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B122,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.2461246338212524E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B122,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC122,AC122*'Rate peg & SV'!AM101)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD122,AD122*'Rate peg & SV'!AN101)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X101=\"\",\"\",IF('Rate peg & SV'!X101<'Rate peg & SV'!M101,\"\",'Rate peg & SV'!X101))","v":""},{"$f":"IF('Rate peg & SV'!$X101=\"\",\"\",IF('Rate peg & SV'!Y101<'Rate peg & SV'!N101,\"\",'Rate peg & SV'!Y101))","v":""},{"$f":"IF('Rate peg & SV'!$X101=\"\",\"\",IF('Rate peg & SV'!Z101<'Rate peg & SV'!O101,\"\",'Rate peg & SV'!Z101))","v":""},{"$f":"IF('Rate peg & SV'!$X101=\"\",\"\",IF('Rate peg & SV'!AA101<'Rate peg & SV'!P101,\"\",'Rate peg & SV'!AA101))","v":""},{"$f":"IF(AH122=\"\",\"no\",IF(OR($AG122=\"\",AH122<='Rate peg & SV'!N101),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI122=\"\",\"no\",IF(OR($AG122=\"\",AI122<='Rate peg & SV'!O101),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ122=\"\",\"no\",IF(OR($AG122=\"\",AJ122<='Rate peg & SV'!P101),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I95","v":2087},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B123,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F95","v":"Northern Beaches"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B123,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":9.0800771173862871E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B123,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.957340928001255E-3},{"$f":"'2026-27 adjustments'!Q101","v":0},{"$f":"'2026-27 adjustments'!R101","v":-1.0458806762665626E-3},0,{"$f":"INDEX('Pop calcs'!$D100:$I100,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.0724190833112379E-2},{"$f":"INDEX('Pop calcs'!$K100:$P100,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.1302973138135343E-4},0.01,4.1000000000000002E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B123,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.8653486397398837E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B123,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC123,AC123*'Rate peg & SV'!AM102)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD123,AD123*'Rate peg & SV'!AN102)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X102=\"\",\"\",IF('Rate peg & SV'!X102<'Rate peg & SV'!M102,\"\",'Rate peg & SV'!X102))","v":""},{"$f":"IF('Rate peg & SV'!$X102=\"\",\"\",IF('Rate peg & SV'!Y102<'Rate peg & SV'!N102,\"\",'Rate peg & SV'!Y102))","v":""},{"$f":"IF('Rate peg & SV'!$X102=\"\",\"\",IF('Rate peg & SV'!Z102<'Rate peg & SV'!O102,\"\",'Rate peg & SV'!Z102))","v":""},{"$f":"IF('Rate peg & SV'!$X102=\"\",\"\",IF('Rate peg & SV'!AA102<'Rate peg & SV'!P102,\"\",'Rate peg & SV'!AA102))","v":""},{"$f":"IF(AH123=\"\",\"no\",IF(OR($AG123=\"\",AH123<='Rate peg & SV'!N102),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI123=\"\",\"no\",IF(OR($AG123=\"\",AI123<='Rate peg & SV'!O102),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ123=\"\",\"no\",IF(OR($AG123=\"\",AJ123<='Rate peg & SV'!P102),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I96","v":2045},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B124,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F96","v":"Oberon"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B124,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.7712991440737276E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B124,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":6.1723836171112458E-3},{"$f":"'2026-27 adjustments'!Q102","v":0},{"$f":"'2026-27 adjustments'!R102","v":-5.7868954670861894E-3},0,{"$f":"INDEX('Pop calcs'!$D101:$I101,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.1428571428566734E-4},{"$f":"INDEX('Pop calcs'!$K101:$P101,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1E-3,3.3000000000000002E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B124,'ESL calcs'!$C$15:$C$142,0))","v":0.75},7.9436827611849732E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B124,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC124,AC124*'Rate peg & SV'!AM103)","v":0.14499999999999999},{"$f":"IF(X$36='Rate peg'!$D$11,AD124,AD124*'Rate peg & SV'!AN103)","v":0.35499999999999998},0.25,null,null,null,0.14499999999999999,0.35499999999999998,null,null,{"$f":"IF('Rate peg & SV'!$X103=\"\",\"\",IF('Rate peg & SV'!X103<'Rate peg & SV'!M103,\"\",'Rate peg & SV'!X103))","v":""},{"$f":"IF('Rate peg & SV'!$X103=\"\",\"\",IF('Rate peg & SV'!Y103<'Rate peg & SV'!N103,\"\",'Rate peg & SV'!Y103))","v":""},{"$f":"IF('Rate peg & SV'!$X103=\"\",\"\",IF('Rate peg & SV'!Z103<'Rate peg & SV'!O103,\"\",'Rate peg & SV'!Z103))","v":""},{"$f":"IF('Rate peg & SV'!$X103=\"\",\"\",IF('Rate peg & SV'!AA103<'Rate peg & SV'!P103,\"\",'Rate peg & SV'!AA103))","v":""},{"$f":"IF(AH124=\"\",\"no\",IF(OR($AG124=\"\",AH124<='Rate peg & SV'!N103),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI124=\"\",\"no\",IF(OR($AG124=\"\",AI124<='Rate peg & SV'!O103),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ124=\"\",\"no\",IF(OR($AG124=\"\",AJ124<='Rate peg & SV'!P103),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I97","v":172},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B125,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F97","v":"Orange "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B125,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.6840781203452964E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B125,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.517042610430934E-3},{"$f":"'2026-27 adjustments'!Q103","v":0},{"$f":"'2026-27 adjustments'!R103","v":-1.5644516359344942E-3},0,{"$f":"INDEX('Pop calcs'!$D102:$I102,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.4546523193778089E-3},{"$f":"INDEX('Pop calcs'!$K102:$P102,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.286442871279592E-2},0,0.03,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B125,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.8854504224654635E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B125,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC125,AC125*'Rate peg & SV'!AM104)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD125,AD125*'Rate peg & SV'!AN104)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X104=\"\",\"\",IF('Rate peg & SV'!X104<'Rate peg & SV'!M104,\"\",'Rate peg & SV'!X104))","v":""},{"$f":"IF('Rate peg & SV'!$X104=\"\",\"\",IF('Rate peg & SV'!Y104<'Rate peg & SV'!N104,\"\",'Rate peg & SV'!Y104))","v":""},{"$f":"IF('Rate peg & SV'!$X104=\"\",\"\",IF('Rate peg & SV'!Z104<'Rate peg & SV'!O104,\"\",'Rate peg & SV'!Z104))","v":""},{"$f":"IF('Rate peg & SV'!$X104=\"\",\"\",IF('Rate peg & SV'!AA104<'Rate peg & SV'!P104,\"\",'Rate peg & SV'!AA104))","v":""},{"$f":"IF(AH125=\"\",\"no\",IF(OR($AG125=\"\",AH125<='Rate peg & SV'!N104),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI125=\"\",\"no\",IF(OR($AG125=\"\",AI125<='Rate peg & SV'!O104),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ125=\"\",\"no\",IF(OR($AG125=\"\",AJ125<='Rate peg & SV'!P104),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I98","v":173},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B126,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F98","v":"Parkes "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B126,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":5.9371198406757734E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B126,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.749625408573072E-3},{"$f":"'2026-27 adjustments'!Q104","v":0},{"$f":"'2026-27 adjustments'!R104","v":-1.9894133577130538E-3},0,{"$f":"INDEX('Pop calcs'!$D103:$I103,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K103:$P103,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.0947061063856798E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B126,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.3433373926406492E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B126,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC126,AC126*'Rate peg & SV'!AM105)","v":0.127},{"$f":"IF(X$36='Rate peg'!$D$11,AD126,AD126*'Rate peg & SV'!AN105)","v":0.373},0.25,null,null,null,0.127,0.373,null,null,{"$f":"IF('Rate peg & SV'!$X105=\"\",\"\",IF('Rate peg & SV'!X105<'Rate peg & SV'!M105,\"\",'Rate peg & SV'!X105))","v":""},{"$f":"IF('Rate peg & SV'!$X105=\"\",\"\",IF('Rate peg & SV'!Y105<'Rate peg & SV'!N105,\"\",'Rate peg & SV'!Y105))","v":""},{"$f":"IF('Rate peg & SV'!$X105=\"\",\"\",IF('Rate peg & SV'!Z105<'Rate peg & SV'!O105,\"\",'Rate peg & SV'!Z105))","v":""},{"$f":"IF('Rate peg & SV'!$X105=\"\",\"\",IF('Rate peg & SV'!AA105<'Rate peg & SV'!P105,\"\",'Rate peg & SV'!AA105))","v":""},{"$f":"IF(AH126=\"\",\"no\",IF(OR($AG126=\"\",AH126<='Rate peg & SV'!N105),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI126=\"\",\"no\",IF(OR($AG126=\"\",AI126<='Rate peg & SV'!O105),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ126=\"\",\"no\",IF(OR($AG126=\"\",AJ126<='Rate peg & SV'!P105),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I99","v":2089},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B127,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F99","v":"Parramatta"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B127,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.7904647233320249E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B127,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.6947823394371387E-4},{"$f":"'2026-27 adjustments'!Q105","v":3.017020864516715E-4},{"$f":"'2026-27 adjustments'!R105","v":-8.7771992964669936E-4},0,{"$f":"INDEX('Pop calcs'!$D104:$I104,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.0986769940229744E-2},{"$f":"INDEX('Pop calcs'!$K104:$P104,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.5821376828527366E-3},1.7999999999999999E-2,4.8000000000000001E-2,3.0000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B127,'ESL calcs'!$C$15:$C$142,0))","v":1},9.4852470627691636E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B127,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC127,AC127*'Rate peg & SV'!AM106)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD127,AD127*'Rate peg & SV'!AN106)","v":0.91861335559924129},8.1386644400758712E-2,null,null,null,0,0.91861335559924129,null,null,{"$f":"IF('Rate peg & SV'!$X106=\"\",\"\",IF('Rate peg & SV'!X106<'Rate peg & SV'!M106,\"\",'Rate peg & SV'!X106))","v":""},{"$f":"IF('Rate peg & SV'!$X106=\"\",\"\",IF('Rate peg & SV'!Y106<'Rate peg & SV'!N106,\"\",'Rate peg & SV'!Y106))","v":""},{"$f":"IF('Rate peg & SV'!$X106=\"\",\"\",IF('Rate peg & SV'!Z106<'Rate peg & SV'!O106,\"\",'Rate peg & SV'!Z106))","v":""},{"$f":"IF('Rate peg & SV'!$X106=\"\",\"\",IF('Rate peg & SV'!AA106<'Rate peg & SV'!P106,\"\",'Rate peg & SV'!AA106))","v":""},{"$f":"IF(AH127=\"\",\"no\",IF(OR($AG127=\"\",AH127<='Rate peg & SV'!N106),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI127=\"\",\"no\",IF(OR($AG127=\"\",AI127<='Rate peg & SV'!O106),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ127=\"\",\"no\",IF(OR($AG127=\"\",AJ127<='Rate peg & SV'!P106),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I100","v":176},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B128,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F100","v":"Penrith "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B128,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.7277962569077978E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B128,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4003415754456783E-3},{"$f":"'2026-27 adjustments'!Q106","v":1.1412792347206482E-4},{"$f":"'2026-27 adjustments'!R106","v":-1.6430298797804092E-3},0,{"$f":"INDEX('Pop calcs'!$D105:$I105,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.8795560752897789E-2},{"$f":"INDEX('Pop calcs'!$K105:$P105,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.1700432207669555E-2},7.0000000000000001E-3,3.6999999999999998E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B128,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.8731212011364581E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B128,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC128,AC128*'Rate peg & SV'!AM107)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD128,AD128*'Rate peg & SV'!AN107)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X107=\"\",\"\",IF('Rate peg & SV'!X107<'Rate peg & SV'!M107,\"\",'Rate peg & SV'!X107))","v":""},{"$f":"IF('Rate peg & SV'!$X107=\"\",\"\",IF('Rate peg & SV'!Y107<'Rate peg & SV'!N107,\"\",'Rate peg & SV'!Y107))","v":""},{"$f":"IF('Rate peg & SV'!$X107=\"\",\"\",IF('Rate peg & SV'!Z107<'Rate peg & SV'!O107,\"\",'Rate peg & SV'!Z107))","v":""},{"$f":"IF('Rate peg & SV'!$X107=\"\",\"\",IF('Rate peg & SV'!AA107<'Rate peg & SV'!P107,\"\",'Rate peg & SV'!AA107))","v":""},{"$f":"IF(AH128=\"\",\"no\",IF(OR($AG128=\"\",AH128<='Rate peg & SV'!N107),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI128=\"\",\"no\",IF(OR($AG128=\"\",AI128<='Rate peg & SV'!O107),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ128=\"\",\"no\",IF(OR($AG128=\"\",AJ128<='Rate peg & SV'!P107),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I101","v":124},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B129,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F101","v":"Port Macquarie-Hastings"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B129,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-6.1008609250982756E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B129,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6512144840867121E-3},{"$f":"'2026-27 adjustments'!Q107","v":0},{"$f":"'2026-27 adjustments'!R107","v":-2.1050823664090067E-3},0,{"$f":"INDEX('Pop calcs'!$D106:$I106,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.3840058038953051E-2},{"$f":"INDEX('Pop calcs'!$K106:$P106,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":8.9171974522292991E-3},5.0000000000000001E-3,3.4000000000000002E-2,2.9000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B129,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.5902058748357294E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B129,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC129,AC129*'Rate peg & SV'!AM108)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD129,AD129*'Rate peg & SV'!AN108)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X108=\"\",\"\",IF('Rate peg & SV'!X108<'Rate peg & SV'!M108,\"\",'Rate peg & SV'!X108))","v":""},{"$f":"IF('Rate peg & SV'!$X108=\"\",\"\",IF('Rate peg & SV'!Y108<'Rate peg & SV'!N108,\"\",'Rate peg & SV'!Y108))","v":""},{"$f":"IF('Rate peg & SV'!$X108=\"\",\"\",IF('Rate peg & SV'!Z108<'Rate peg & SV'!O108,\"\",'Rate peg & SV'!Z108))","v":""},{"$f":"IF('Rate peg & SV'!$X108=\"\",\"\",IF('Rate peg & SV'!AA108<'Rate peg & SV'!P108,\"\",'Rate peg & SV'!AA108))","v":""},{"$f":"IF(AH129=\"\",\"no\",IF(OR($AG129=\"\",AH129<='Rate peg & SV'!N108),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI129=\"\",\"no\",IF(OR($AG129=\"\",AI129<='Rate peg & SV'!O108),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ129=\"\",\"no\",IF(OR($AG129=\"\",AJ129<='Rate peg & SV'!P108),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I102","v":178},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B130,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F102","v":"Port Stephens"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B130,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-3.0169589542243107E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B130,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.6864196853828427E-3},{"$f":"'2026-27 adjustments'!Q108","v":0},{"$f":"'2026-27 adjustments'!R108","v":-1.811423799118476E-3},0,{"$f":"INDEX('Pop calcs'!$D107:$I107,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.4972601682488262E-2},{"$f":"INDEX('Pop calcs'!$K107:$P107,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.6094260823553866E-3},1.0999999999999999E-2,4.0999999999999995E-2,2.9999999999999995E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B130,'ESL calcs'!$C$15:$C$142,0))","v":0.5},2.3847237899604118E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B130,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC130,AC130*'Rate peg & SV'!AM109)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD130,AD130*'Rate peg & SV'!AN109)","v":0},0.5,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X109=\"\",\"\",IF('Rate peg & SV'!X109<'Rate peg & SV'!M109,\"\",'Rate peg & SV'!X109))","v":9.5000000000000001E-2},{"$f":"IF('Rate peg & SV'!$X109=\"\",\"\",IF('Rate peg & SV'!Y109<'Rate peg & SV'!N109,\"\",'Rate peg & SV'!Y109))","v":9.5000000000000001E-2},{"$f":"IF('Rate peg & SV'!$X109=\"\",\"\",IF('Rate peg & SV'!Z109<'Rate peg & SV'!O109,\"\",'Rate peg & SV'!Z109))","v":9.5000000000000001E-2},{"$f":"IF('Rate peg & SV'!$X109=\"\",\"\",IF('Rate peg & SV'!AA109<'Rate peg & SV'!P109,\"\",'Rate peg & SV'!AA109))","v":""},{"$f":"IF(AH130=\"\",\"no\",IF(OR($AG130=\"\",AH130<='Rate peg & SV'!N109),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI130=\"\",\"no\",IF(OR($AG130=\"\",AI130<='Rate peg & SV'!O109),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ130=\"\",\"no\",IF(OR($AG130=\"\",AJ130<='Rate peg & SV'!P109),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I103","v":2095},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B131,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F103","v":"Queanbeyan-Palerang Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B131,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-6.8318018617804989E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B131,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.1355960596875002E-3},{"$f":"'2026-27 adjustments'!Q109","v":0},{"$f":"'2026-27 adjustments'!R109","v":-1.3574637543523782E-3},0,{"$f":"INDEX('Pop calcs'!$D108:$I108,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.2982877603170415E-2},{"$f":"INDEX('Pop calcs'!$K108:$P108,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.7031784841075795E-2},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B131,'ESL calcs'!$C$15:$C$142,0))","v":0.5},2.4524158735094504E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B131,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC131,AC131*'Rate peg & SV'!AM110)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD131,AD131*'Rate peg & SV'!AN110)","v":0},0.5,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X110=\"\",\"\",IF('Rate peg & SV'!X110<'Rate peg & SV'!M110,\"\",'Rate peg & SV'!X110))","v":0.18},{"$f":"IF('Rate peg & SV'!$X110=\"\",\"\",IF('Rate peg & SV'!Y110<'Rate peg & SV'!N110,\"\",'Rate peg & SV'!Y110))","v":0.18},{"$f":"IF('Rate peg & SV'!$X110=\"\",\"\",IF('Rate peg & SV'!Z110<'Rate peg & SV'!O110,\"\",'Rate peg & SV'!Z110))","v":0.18},{"$f":"IF('Rate peg & SV'!$X110=\"\",\"\",IF('Rate peg & SV'!AA110<'Rate peg & SV'!P110,\"\",'Rate peg & SV'!AA110))","v":""},{"$f":"IF(AH131=\"\",\"no\",IF(OR($AG131=\"\",AH131<='Rate peg & SV'!N110),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI131=\"\",\"no\",IF(OR($AG131=\"\",AI131<='Rate peg & SV'!O110),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ131=\"\",\"no\",IF(OR($AG131=\"\",AJ131<='Rate peg & SV'!P110),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I104","v":181},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B132,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F104","v":"Randwick "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B132,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.4444122464803545E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B132,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4374135837963038E-3},{"$f":"'2026-27 adjustments'!Q110","v":0},{"$f":"'2026-27 adjustments'!R110","v":-1.0708180550170233E-3},0,{"$f":"INDEX('Pop calcs'!$D109:$I109,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.9157332879065292E-2},{"$f":"INDEX('Pop calcs'!$K109:$P109,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.66163474604009E-4},1.9E-2,0.05,3.1000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B132,'ESL calcs'!$C$15:$C$142,0))","v":0.9214690016706153},2.2818548084443391E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B132,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC132,AC132*'Rate peg & SV'!AM111)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD132,AD132*'Rate peg & SV'!AN111)","v":0.6714690016706153},0.25,null,null,null,0,0.6714690016706153,null,null,{"$f":"IF('Rate peg & SV'!$X111=\"\",\"\",IF('Rate peg & SV'!X111<'Rate peg & SV'!M111,\"\",'Rate peg & SV'!X111))","v":""},{"$f":"IF('Rate peg & SV'!$X111=\"\",\"\",IF('Rate peg & SV'!Y111<'Rate peg & SV'!N111,\"\",'Rate peg & SV'!Y111))","v":""},{"$f":"IF('Rate peg & SV'!$X111=\"\",\"\",IF('Rate peg & SV'!Z111<'Rate peg & SV'!O111,\"\",'Rate peg & SV'!Z111))","v":""},{"$f":"IF('Rate peg & SV'!$X111=\"\",\"\",IF('Rate peg & SV'!AA111<'Rate peg & SV'!P111,\"\",'Rate peg & SV'!AA111))","v":""},{"$f":"IF(AH132=\"\",\"no\",IF(OR($AG132=\"\",AH132<='Rate peg & SV'!N111),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI132=\"\",\"no\",IF(OR($AG132=\"\",AI132<='Rate peg & SV'!O111),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ132=\"\",\"no\",IF(OR($AG132=\"\",AJ132<='Rate peg & SV'!P111),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I105","v":1981},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B133,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F105","v":"Richmond Valley"},{"$f":"INDEX($D$9:$F$9,MATCH(C133,$D$8:$F$8,0))","v":2.9808660654154447E-2},{"$f":"INDEX($D$12:$F$12,MATCH(C133,$D$8:$F$8,0))","v":0},{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B133,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.0373584968639766E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B133,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.8830457630407073E-3},{"$f":"'2026-27 adjustments'!Q111","v":0},{"$f":"'2026-27 adjustments'!R111","v":-1.411287698006724E-3},0,{"$f":"INDEX('Pop calcs'!$D110:$I110,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.9736742184532972E-3},{"$f":"INDEX('Pop calcs'!$K110:$P110,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.0231745447857274E-3},6.0000000000000001E-3,{"$f":"N133+ROUND(E133+F133+G133+H133+SUM(I133:J133)-K133,$D$14)","v":3.6999999999999998E-2},{"$f":"O133-N133","v":3.1E-2},null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B133,'ESL calcs'!$C$15:$C$142,0))","v":0.75},{"$f":"SUM(G133:H133)","v":3.086781612727105E-3},null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B133,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC133,AC133*'Rate peg & SV'!AM112)","v":7.0000000000000007E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD133,AD133*'Rate peg & SV'!AN112)","v":0.43},{"$f":"MIN($E$23,IF(SUM(W133:X133)>$E$22,1-SUM(W133:X133),MAX(0,$E$22-SUM(W133:X133))))","v":0.25},null,null,null,7.0000000000000007E-2,0.43,null,null,{"$f":"IF('Rate peg & SV'!$X112=\"\",\"\",IF('Rate peg & SV'!X112<'Rate peg & SV'!M112,\"\",'Rate peg & SV'!X112))","v":""},{"$f":"IF('Rate peg & SV'!$X112=\"\",\"\",IF('Rate peg & SV'!Y112<'Rate peg & SV'!N112,\"\",'Rate peg & SV'!Y112))","v":""},{"$f":"IF('Rate peg & SV'!$X112=\"\",\"\",IF('Rate peg & SV'!Z112<'Rate peg & SV'!O112,\"\",'Rate peg & SV'!Z112))","v":""},{"$f":"IF('Rate peg & SV'!$X112=\"\",\"\",IF('Rate peg & SV'!AA112<'Rate peg & SV'!P112,\"\",'Rate peg & SV'!AA112))","v":""},{"$f":"IF(AH133=\"\",\"no\",IF(OR($AG133=\"\",AH133<='Rate peg & SV'!N112),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI133=\"\",\"no\",IF(OR($AG133=\"\",AI133<='Rate peg & SV'!O112),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ133=\"\",\"no\",IF(OR($AG133=\"\",AJ133<='Rate peg & SV'!P112),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I106","v":184},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B134,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F106","v":"Ryde "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B134,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.1516727410711574E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B134,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.6160428272906744E-3},{"$f":"'2026-27 adjustments'!Q112","v":0},{"$f":"'2026-27 adjustments'!R112","v":-1.5514452830602836E-3},0,{"$f":"INDEX('Pop calcs'!$D111:$I111,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.4626948159610862E-2},{"$f":"INDEX('Pop calcs'!$K111:$P111,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.3582089552238806E-3},0.02,5.1000000000000004E-2,3.1000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B134,'ESL calcs'!$C$15:$C$142,0))","v":0.84380049205229457},2.767715568361832E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B134,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC134,AC134*'Rate peg & SV'!AM113)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD134,AD134*'Rate peg & SV'!AN113)","v":0.59380049205229457},0.25,null,null,null,0,0.59380049205229457,null,null,{"$f":"IF('Rate peg & SV'!$X113=\"\",\"\",IF('Rate peg & SV'!X113<'Rate peg & SV'!M113,\"\",'Rate peg & SV'!X113))","v":""},{"$f":"IF('Rate peg & SV'!$X113=\"\",\"\",IF('Rate peg & SV'!Y113<'Rate peg & SV'!N113,\"\",'Rate peg & SV'!Y113))","v":""},{"$f":"IF('Rate peg & SV'!$X113=\"\",\"\",IF('Rate peg & SV'!Z113<'Rate peg & SV'!O113,\"\",'Rate peg & SV'!Z113))","v":""},{"$f":"IF('Rate peg & SV'!$X113=\"\",\"\",IF('Rate peg & SV'!AA113<'Rate peg & SV'!P113,\"\",'Rate peg & SV'!AA113))","v":""},{"$f":"IF(AH134=\"\",\"no\",IF(OR($AG134=\"\",AH134<='Rate peg & SV'!N113),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI134=\"\",\"no\",IF(OR($AG134=\"\",AI134<='Rate peg & SV'!O113),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ134=\"\",\"no\",IF(OR($AG134=\"\",AJ134<='Rate peg & SV'!P113),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I107","v":188},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B135,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F107","v":"Shellharbour "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B135,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3111997877379938E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B135,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.3964519353825736E-3},{"$f":"'2026-27 adjustments'!Q113","v":5.1514994218902397E-4},{"$f":"'2026-27 adjustments'!R113","v":-1.0462908501656615E-3},0,{"$f":"INDEX('Pop calcs'!$D112:$I112,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.3091878331765514E-2},{"$f":"INDEX('Pop calcs'!$K112:$P112,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.1332370339799147E-2},1.2E-2,4.2999999999999997E-2,3.0999999999999996E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B135,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.5275719141563731E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B135,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC135,AC135*'Rate peg & SV'!AM114)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD135,AD135*'Rate peg & SV'!AN114)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X114=\"\",\"\",IF('Rate peg & SV'!X114<'Rate peg & SV'!M114,\"\",'Rate peg & SV'!X114))","v":""},{"$f":"IF('Rate peg & SV'!$X114=\"\",\"\",IF('Rate peg & SV'!Y114<'Rate peg & SV'!N114,\"\",'Rate peg & SV'!Y114))","v":""},{"$f":"IF('Rate peg & SV'!$X114=\"\",\"\",IF('Rate peg & SV'!Z114<'Rate peg & SV'!O114,\"\",'Rate peg & SV'!Z114))","v":""},{"$f":"IF('Rate peg & SV'!$X114=\"\",\"\",IF('Rate peg & SV'!AA114<'Rate peg & SV'!P114,\"\",'Rate peg & SV'!AA114))","v":""},{"$f":"IF(AH135=\"\",\"no\",IF(OR($AG135=\"\",AH135<='Rate peg & SV'!N114),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI135=\"\",\"no\",IF(OR($AG135=\"\",AI135<='Rate peg & SV'!O114),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ135=\"\",\"no\",IF(OR($AG135=\"\",AJ135<='Rate peg & SV'!P114),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I108","v":189},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B136,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F108","v":"Shoalhaven "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B136,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-5.477118846531283E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B136,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.7655335294085813E-3},{"$f":"'2026-27 adjustments'!Q114","v":0},{"$f":"'2026-27 adjustments'!R114","v":-7.6902933779691431E-4},0,{"$f":"INDEX('Pop calcs'!$D113:$I113,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":6.5007004275812186E-3},{"$f":"INDEX('Pop calcs'!$K113:$P113,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.7562064279479842E-3},1E-3,3.1E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B136,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.217821644755453E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B136,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC136,AC136*'Rate peg & SV'!AM115)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD136,AD136*'Rate peg & SV'!AN115)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X115=\"\",\"\",IF('Rate peg & SV'!X115<'Rate peg & SV'!M115,\"\",'Rate peg & SV'!X115))","v":""},{"$f":"IF('Rate peg & SV'!$X115=\"\",\"\",IF('Rate peg & SV'!Y115<'Rate peg & SV'!N115,\"\",'Rate peg & SV'!Y115))","v":""},{"$f":"IF('Rate peg & SV'!$X115=\"\",\"\",IF('Rate peg & SV'!Z115<'Rate peg & SV'!O115,\"\",'Rate peg & SV'!Z115))","v":""},{"$f":"IF('Rate peg & SV'!$X115=\"\",\"\",IF('Rate peg & SV'!AA115<'Rate peg & SV'!P115,\"\",'Rate peg & SV'!AA115))","v":""},{"$f":"IF(AH136=\"\",\"no\",IF(OR($AG136=\"\",AH136<='Rate peg & SV'!N115),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI136=\"\",\"no\",IF(OR($AG136=\"\",AI136<='Rate peg & SV'!O115),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ136=\"\",\"no\",IF(OR($AG136=\"\",AJ136<='Rate peg & SV'!P115),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I109","v":190},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B137,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F109","v":"Singleton"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B137,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.720074684058438E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B137,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.6044793007893854E-3},{"$f":"'2026-27 adjustments'!Q115","v":0},{"$f":"'2026-27 adjustments'!R115","v":-8.1854957650579526E-4},0,{"$f":"INDEX('Pop calcs'!$D114:$I114,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2278900821225625E-2},{"$f":"INDEX('Pop calcs'!$K114:$P114,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.3384859294490684E-3},0.01,4.2000000000000003E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B137,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.7764867691952291E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B137,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC137,AC137*'Rate peg & SV'!AM116)","v":0.16500000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD137,AD137*'Rate peg & SV'!AN116)","v":0.33499999999999996},0.25,null,null,null,0.16500000000000001,0.33499999999999996,null,null,{"$f":"IF('Rate peg & SV'!$X116=\"\",\"\",IF('Rate peg & SV'!X116<'Rate peg & SV'!M116,\"\",'Rate peg & SV'!X116))","v":""},{"$f":"IF('Rate peg & SV'!$X116=\"\",\"\",IF('Rate peg & SV'!Y116<'Rate peg & SV'!N116,\"\",'Rate peg & SV'!Y116))","v":""},{"$f":"IF('Rate peg & SV'!$X116=\"\",\"\",IF('Rate peg & SV'!Z116<'Rate peg & SV'!O116,\"\",'Rate peg & SV'!Z116))","v":""},{"$f":"IF('Rate peg & SV'!$X116=\"\",\"\",IF('Rate peg & SV'!AA116<'Rate peg & SV'!P116,\"\",'Rate peg & SV'!AA116))","v":""},{"$f":"IF(AH137=\"\",\"no\",IF(OR($AG137=\"\",AH137<='Rate peg & SV'!N116),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI137=\"\",\"no\",IF(OR($AG137=\"\",AI137<='Rate peg & SV'!O116),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ137=\"\",\"no\",IF(OR($AG137=\"\",AJ137<='Rate peg & SV'!P116),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I110","v":2096},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B138,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F110","v":"Snowy Monaro Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B138,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.193852269604644E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B138,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":9.2266710323080491E-3},{"$f":"'2026-27 adjustments'!Q116","v":0},{"$f":"'2026-27 adjustments'!R116","v":-8.7762193446773429E-4},0,{"$f":"INDEX('Pop calcs'!$D115:$I115,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.1377648449577595E-3},{"$f":"INDEX('Pop calcs'!$K115:$P115,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.2809540338176227E-3},3.0000000000000001E-3,4.2000000000000003E-2,3.9E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B138,'ESL calcs'!$C$15:$C$142,0))","v":0.5},1.0420523301912694E-2,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B138,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC138,AC138*'Rate peg & SV'!AM117)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD138,AD138*'Rate peg & SV'!AN117)","v":0},0.5,null,null,null,0.13500000000000001,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X117=\"\",\"\",IF('Rate peg & SV'!X117<'Rate peg & SV'!M117,\"\",'Rate peg & SV'!X117))","v":0.1225},{"$f":"IF('Rate peg & SV'!$X117=\"\",\"\",IF('Rate peg & SV'!Y117<'Rate peg & SV'!N117,\"\",'Rate peg & SV'!Y117))","v":0.1075},{"$f":"IF('Rate peg & SV'!$X117=\"\",\"\",IF('Rate peg & SV'!Z117<'Rate peg & SV'!O117,\"\",'Rate peg & SV'!Z117))","v":0.1075},{"$f":"IF('Rate peg & SV'!$X117=\"\",\"\",IF('Rate peg & SV'!AA117<'Rate peg & SV'!P117,\"\",'Rate peg & SV'!AA117))","v":0.1075},{"$f":"IF(AH138=\"\",\"no\",IF(OR($AG138=\"\",AH138<='Rate peg & SV'!N117),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI138=\"\",\"no\",IF(OR($AG138=\"\",AI138<='Rate peg & SV'!O117),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ138=\"\",\"no\",IF(OR($AG138=\"\",AJ138<='Rate peg & SV'!P117),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I111","v":2097},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B139,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F111","v":"Snowy Valleys"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B139,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0543424903129187E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B139,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.073814130736369E-3},{"$f":"'2026-27 adjustments'!Q117","v":0},{"$f":"'2026-27 adjustments'!R117","v":-3.6922393001495991E-3},0,{"$f":"INDEX('Pop calcs'!$D116:$I116,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.2937327126761886E-3},{"$f":"INDEX('Pop calcs'!$K116:$P116,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.0065669752353825E-3},0,3.1E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B139,'ESL calcs'!$C$15:$C$142,0))","v":0.75000000000000011},5.1281566210492876E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B139,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC139,AC139*'Rate peg & SV'!AM118)","v":0.1},{"$f":"IF(X$36='Rate peg'!$D$11,AD139,AD139*'Rate peg & SV'!AN118)","v":0.4},0.25,null,null,null,0.1,0.4,null,null,{"$f":"IF('Rate peg & SV'!$X118=\"\",\"\",IF('Rate peg & SV'!X118<'Rate peg & SV'!M118,\"\",'Rate peg & SV'!X118))","v":0.17499999999999999},{"$f":"IF('Rate peg & SV'!$X118=\"\",\"\",IF('Rate peg & SV'!Y118<'Rate peg & SV'!N118,\"\",'Rate peg & SV'!Y118))","v":""},{"$f":"IF('Rate peg & SV'!$X118=\"\",\"\",IF('Rate peg & SV'!Z118<'Rate peg & SV'!O118,\"\",'Rate peg & SV'!Z118))","v":""},{"$f":"IF('Rate peg & SV'!$X118=\"\",\"\",IF('Rate peg & SV'!AA118<'Rate peg & SV'!P118,\"\",'Rate peg & SV'!AA118))","v":""},{"$f":"IF(AH139=\"\",\"no\",IF(OR($AG139=\"\",AH139<='Rate peg & SV'!N118),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI139=\"\",\"no\",IF(OR($AG139=\"\",AI139<='Rate peg & SV'!O118),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ139=\"\",\"no\",IF(OR($AG139=\"\",AJ139<='Rate peg & SV'!P118),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I112","v":193},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B140,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F112","v":"Strathfield "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B140,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.6613149277368794E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B140,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.2427483519812126E-3},{"$f":"'2026-27 adjustments'!Q118","v":0},{"$f":"'2026-27 adjustments'!R118","v":-1.4906786681345245E-3},0,{"$f":"INDEX('Pop calcs'!$D117:$I117,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.411543287327488E-2},{"$f":"INDEX('Pop calcs'!$K117:$P117,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.4998333518497945E-2},0,3.3000000000000002E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B140,'ESL calcs'!$C$15:$C$142,0))","v":0.5},4.9040632797180917E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B140,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC140,AC140*'Rate peg & SV'!AM119)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD140,AD140*'Rate peg & SV'!AN119)","v":0},0.5,null,null,null,0,0.72355590455190544,null,null,{"$f":"IF('Rate peg & SV'!$X119=\"\",\"\",IF('Rate peg & SV'!X119<'Rate peg & SV'!M119,\"\",'Rate peg & SV'!X119))","v":0.35100000000000003},{"$f":"IF('Rate peg & SV'!$X119=\"\",\"\",IF('Rate peg & SV'!Y119<'Rate peg & SV'!N119,\"\",'Rate peg & SV'!Y119))","v":0.13},{"$f":"IF('Rate peg & SV'!$X119=\"\",\"\",IF('Rate peg & SV'!Z119<'Rate peg & SV'!O119,\"\",'Rate peg & SV'!Z119))","v":0.17499999999999999},{"$f":"IF('Rate peg & SV'!$X119=\"\",\"\",IF('Rate peg & SV'!AA119<'Rate peg & SV'!P119,\"\",'Rate peg & SV'!AA119))","v":7.4999999999999997E-2},{"$f":"IF(AH140=\"\",\"no\",IF(OR($AG140=\"\",AH140<='Rate peg & SV'!N119),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI140=\"\",\"no\",IF(OR($AG140=\"\",AI140<='Rate peg & SV'!O119),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ140=\"\",\"no\",IF(OR($AG140=\"\",AJ140<='Rate peg & SV'!P119),\"no\",\"yes\"))","v":"yes"}]
[null,{"$f":"Names!I113","v":194},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B141,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F113","v":"Sutherland "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B141,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.6263615756486909E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B141,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.7233436974667998E-3},{"$f":"'2026-27 adjustments'!Q119","v":4.8908352210937885E-5},{"$f":"'2026-27 adjustments'!R119","v":-9.5747850675691594E-4},0,{"$f":"INDEX('Pop calcs'!$D118:$I118,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.5404648629326667E-2},{"$f":"INDEX('Pop calcs'!$K118:$P118,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.5331706041321597E-3},1.0999999999999999E-2,4.1999999999999996E-2,3.0999999999999996E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B141,'ESL calcs'!$C$15:$C$142,0))","v":0.81693719649988217},2.0859798550316687E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B141,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC141,AC141*'Rate peg & SV'!AM120)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD141,AD141*'Rate peg & SV'!AN120)","v":0.56693719649988217},0.25,null,null,null,0,0.56693719649988217,null,null,{"$f":"IF('Rate peg & SV'!$X120=\"\",\"\",IF('Rate peg & SV'!X120<'Rate peg & SV'!M120,\"\",'Rate peg & SV'!X120))","v":""},{"$f":"IF('Rate peg & SV'!$X120=\"\",\"\",IF('Rate peg & SV'!Y120<'Rate peg & SV'!N120,\"\",'Rate peg & SV'!Y120))","v":""},{"$f":"IF('Rate peg & SV'!$X120=\"\",\"\",IF('Rate peg & SV'!Z120<'Rate peg & SV'!O120,\"\",'Rate peg & SV'!Z120))","v":""},{"$f":"IF('Rate peg & SV'!$X120=\"\",\"\",IF('Rate peg & SV'!AA120<'Rate peg & SV'!P120,\"\",'Rate peg & SV'!AA120))","v":""},{"$f":"IF(AH141=\"\",\"no\",IF(OR($AG141=\"\",AH141<='Rate peg & SV'!N120),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI141=\"\",\"no\",IF(OR($AG141=\"\",AI141<='Rate peg & SV'!O120),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ141=\"\",\"no\",IF(OR($AG141=\"\",AJ141<='Rate peg & SV'!P120),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I114","v":2029},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B142,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F114","v":"Sydney "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B142,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-3.8399584853935346E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B142,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":6.886465484728134E-4},{"$f":"'2026-27 adjustments'!Q120","v":0},{"$f":"'2026-27 adjustments'!R120","v":-8.4230919019486264E-4},0,{"$f":"INDEX('Pop calcs'!$D119:$I119,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.66311872620284E-2},{"$f":"INDEX('Pop calcs'!$K119:$P119,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},2.7E-2,5.6000000000000001E-2,2.9000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B142,'ESL calcs'!$C$15:$C$142,0))","v":1},3.0465069993345994E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B142,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC142,AC142*'Rate peg & SV'!AM121)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD142,AD142*'Rate peg & SV'!AN121)","v":0.78246564146325137},0.21753435853674863,null,null,null,0,0.78246564146325137,null,null,{"$f":"IF('Rate peg & SV'!$X121=\"\",\"\",IF('Rate peg & SV'!X121<'Rate peg & SV'!M121,\"\",'Rate peg & SV'!X121))","v":""},{"$f":"IF('Rate peg & SV'!$X121=\"\",\"\",IF('Rate peg & SV'!Y121<'Rate peg & SV'!N121,\"\",'Rate peg & SV'!Y121))","v":""},{"$f":"IF('Rate peg & SV'!$X121=\"\",\"\",IF('Rate peg & SV'!Z121<'Rate peg & SV'!O121,\"\",'Rate peg & SV'!Z121))","v":""},{"$f":"IF('Rate peg & SV'!$X121=\"\",\"\",IF('Rate peg & SV'!AA121<'Rate peg & SV'!P121,\"\",'Rate peg & SV'!AA121))","v":""},{"$f":"IF(AH142=\"\",\"no\",IF(OR($AG142=\"\",AH142<='Rate peg & SV'!N121),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI142=\"\",\"no\",IF(OR($AG142=\"\",AI142<='Rate peg & SV'!O121),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ142=\"\",\"no\",IF(OR($AG142=\"\",AJ142<='Rate peg & SV'!P121),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I115","v":2038},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B143,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F115","v":"Tamworth Regional"},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B143,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.507457226075696E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B143,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.888432456185552E-3},{"$f":"'2026-27 adjustments'!Q121","v":0},{"$f":"'2026-27 adjustments'!R121","v":-1.6107322759336646E-4},0,{"$f":"INDEX('Pop calcs'!$D120:$I120,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.003298304824729E-2},{"$f":"INDEX('Pop calcs'!$K120:$P120,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.0180201263749123E-2},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B143,'ESL calcs'!$C$15:$C$142,0))","v":0.75},2.3391781787931217E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B143,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC143,AC143*'Rate peg & SV'!AM122)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD143,AD143*'Rate peg & SV'!AN122)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X122=\"\",\"\",IF('Rate peg & SV'!X122<'Rate peg & SV'!M122,\"\",'Rate peg & SV'!X122))","v":""},{"$f":"IF('Rate peg & SV'!$X122=\"\",\"\",IF('Rate peg & SV'!Y122<'Rate peg & SV'!N122,\"\",'Rate peg & SV'!Y122))","v":""},{"$f":"IF('Rate peg & SV'!$X122=\"\",\"\",IF('Rate peg & SV'!Z122<'Rate peg & SV'!O122,\"\",'Rate peg & SV'!Z122))","v":""},{"$f":"IF('Rate peg & SV'!$X122=\"\",\"\",IF('Rate peg & SV'!AA122<'Rate peg & SV'!P122,\"\",'Rate peg & SV'!AA122))","v":""},{"$f":"IF(AH143=\"\",\"no\",IF(OR($AG143=\"\",AH143<='Rate peg & SV'!N122),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI143=\"\",\"no\",IF(OR($AG143=\"\",AI143<='Rate peg & SV'!O122),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ143=\"\",\"no\",IF(OR($AG143=\"\",AJ143<='Rate peg & SV'!P122),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I116","v":198},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B144,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F116","v":"Temora "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B144,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.4091928862043171E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B144,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.3732252759210783E-3},{"$f":"'2026-27 adjustments'!Q122","v":0},{"$f":"'2026-27 adjustments'!R122","v":-5.9345341593899205E-3},0,{"$f":"INDEX('Pop calcs'!$D121:$I121,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K121:$P121,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":7.743362831858407E-3},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B144,'ESL calcs'!$C$15:$C$142,0))","v":0.75},9.7824181621253958E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B144,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC144,AC144*'Rate peg & SV'!AM123)","v":7.2999999999999995E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD144,AD144*'Rate peg & SV'!AN123)","v":0.42699999999999999},0.25,null,null,null,7.2999999999999995E-2,0.42699999999999999,null,null,{"$f":"IF('Rate peg & SV'!$X123=\"\",\"\",IF('Rate peg & SV'!X123<'Rate peg & SV'!M123,\"\",'Rate peg & SV'!X123))","v":""},{"$f":"IF('Rate peg & SV'!$X123=\"\",\"\",IF('Rate peg & SV'!Y123<'Rate peg & SV'!N123,\"\",'Rate peg & SV'!Y123))","v":""},{"$f":"IF('Rate peg & SV'!$X123=\"\",\"\",IF('Rate peg & SV'!Z123<'Rate peg & SV'!O123,\"\",'Rate peg & SV'!Z123))","v":""},{"$f":"IF('Rate peg & SV'!$X123=\"\",\"\",IF('Rate peg & SV'!AA123<'Rate peg & SV'!P123,\"\",'Rate peg & SV'!AA123))","v":""},{"$f":"IF(AH144=\"\",\"no\",IF(OR($AG144=\"\",AH144<='Rate peg & SV'!N123),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI144=\"\",\"no\",IF(OR($AG144=\"\",AI144<='Rate peg & SV'!O123),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ144=\"\",\"no\",IF(OR($AG144=\"\",AJ144<='Rate peg & SV'!P123),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I117","v":199},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B145,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F117","v":"Tenterfield "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B145,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.6621428198777499E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B145,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.996591344341373E-3},{"$f":"'2026-27 adjustments'!Q123","v":0},{"$f":"'2026-27 adjustments'!R123","v":-5.0604932437802819E-4},0,{"$f":"INDEX('Pop calcs'!$D122:$I122,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.563396442914522E-2},{"$f":"INDEX('Pop calcs'!$K122:$P122,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},1.6E-2,5.1000000000000004E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B145,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.4628056263291477E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B145,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC145,AC145*'Rate peg & SV'!AM124)","v":0.16500000000000001},{"$f":"IF(X$36='Rate peg'!$D$11,AD145,AD145*'Rate peg & SV'!AN124)","v":0.33499999999999996},0.25,null,null,null,0.16500000000000001,0.33499999999999996,null,null,{"$f":"IF('Rate peg & SV'!$X124=\"\",\"\",IF('Rate peg & SV'!X124<'Rate peg & SV'!M124,\"\",'Rate peg & SV'!X124))","v":0.43},{"$f":"IF('Rate peg & SV'!$X124=\"\",\"\",IF('Rate peg & SV'!Y124<'Rate peg & SV'!N124,\"\",'Rate peg & SV'!Y124))","v":""},{"$f":"IF('Rate peg & SV'!$X124=\"\",\"\",IF('Rate peg & SV'!Z124<'Rate peg & SV'!O124,\"\",'Rate peg & SV'!Z124))","v":""},{"$f":"IF('Rate peg & SV'!$X124=\"\",\"\",IF('Rate peg & SV'!AA124<'Rate peg & SV'!P124,\"\",'Rate peg & SV'!AA124))","v":""},{"$f":"IF(AH145=\"\",\"no\",IF(OR($AG145=\"\",AH145<='Rate peg & SV'!N124),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI145=\"\",\"no\",IF(OR($AG145=\"\",AI145<='Rate peg & SV'!O124),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ145=\"\",\"no\",IF(OR($AG145=\"\",AJ145<='Rate peg & SV'!P124),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I118","v":59},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B146,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F118","v":"The Hills "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B146,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-2.5624438009053905E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B146,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.1049441822936573E-3},{"$f":"'2026-27 adjustments'!Q124","v":2.5376653013396336E-4},{"$f":"'2026-27 adjustments'!R124","v":-1.1966849577070816E-3},0,{"$f":"INDEX('Pop calcs'!$D123:$I123,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.6955099842252981E-2},{"$f":"INDEX('Pop calcs'!$K123:$P123,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":1.9686607794967132E-2},1.7000000000000001E-2,4.7E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B146,'ESL calcs'!$C$15:$C$142,0))","v":0.84322974437759413},1.8486998022031183E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B146,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC146,AC146*'Rate peg & SV'!AM125)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD146,AD146*'Rate peg & SV'!AN125)","v":0.59322974437759413},0.25,null,null,null,0,0.59322974437759413,null,null,{"$f":"IF('Rate peg & SV'!$X125=\"\",\"\",IF('Rate peg & SV'!X125<'Rate peg & SV'!M125,\"\",'Rate peg & SV'!X125))","v":""},{"$f":"IF('Rate peg & SV'!$X125=\"\",\"\",IF('Rate peg & SV'!Y125<'Rate peg & SV'!N125,\"\",'Rate peg & SV'!Y125))","v":""},{"$f":"IF('Rate peg & SV'!$X125=\"\",\"\",IF('Rate peg & SV'!Z125<'Rate peg & SV'!O125,\"\",'Rate peg & SV'!Z125))","v":""},{"$f":"IF('Rate peg & SV'!$X125=\"\",\"\",IF('Rate peg & SV'!AA125<'Rate peg & SV'!P125,\"\",'Rate peg & SV'!AA125))","v":""},{"$f":"IF(AH146=\"\",\"no\",IF(OR($AG146=\"\",AH146<='Rate peg & SV'!N125),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI146=\"\",\"no\",IF(OR($AG146=\"\",AI146<='Rate peg & SV'!O125),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ146=\"\",\"no\",IF(OR($AG146=\"\",AJ146<='Rate peg & SV'!P125),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I119","v":202},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B147,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F119","v":"Tweed "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B147,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-1.5140507205232021E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B147,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.0340798709763779E-3},{"$f":"'2026-27 adjustments'!Q125","v":0},{"$f":"'2026-27 adjustments'!R125","v":-1.2576292092494859E-3},0,{"$f":"INDEX('Pop calcs'!$D124:$I124,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.3869729090670919E-3},{"$f":"INDEX('Pop calcs'!$K124:$P124,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.9064609450337514E-3},2E-3,3.1E-2,2.8999999999999998E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B147,'ESL calcs'!$C$15:$C$142,0))","v":0.8068067864045223},8.8267479892405762E-4,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B147,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC147,AC147*'Rate peg & SV'!AM126)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD147,AD147*'Rate peg & SV'!AN126)","v":0.5568067864045223},0.25,null,null,null,0,0.5568067864045223,null,null,{"$f":"IF('Rate peg & SV'!$X126=\"\",\"\",IF('Rate peg & SV'!X126<'Rate peg & SV'!M126,\"\",'Rate peg & SV'!X126))","v":6.3500000000000001E-2},{"$f":"IF('Rate peg & SV'!$X126=\"\",\"\",IF('Rate peg & SV'!Y126<'Rate peg & SV'!N126,\"\",'Rate peg & SV'!Y126))","v":""},{"$f":"IF('Rate peg & SV'!$X126=\"\",\"\",IF('Rate peg & SV'!Z126<'Rate peg & SV'!O126,\"\",'Rate peg & SV'!Z126))","v":""},{"$f":"IF('Rate peg & SV'!$X126=\"\",\"\",IF('Rate peg & SV'!AA126<'Rate peg & SV'!P126,\"\",'Rate peg & SV'!AA126))","v":""},{"$f":"IF(AH147=\"\",\"no\",IF(OR($AG147=\"\",AH147<='Rate peg & SV'!N126),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI147=\"\",\"no\",IF(OR($AG147=\"\",AI147<='Rate peg & SV'!O126),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ147=\"\",\"no\",IF(OR($AG147=\"\",AJ147<='Rate peg & SV'!P126),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I120","v":2046},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B148,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F120","v":"Upper Hunter "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B148,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3408935215324035E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B148,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.6315853388276661E-3},{"$f":"'2026-27 adjustments'!Q126","v":0},{"$f":"'2026-27 adjustments'!R126","v":-1.7846315280182262E-3},0,{"$f":"INDEX('Pop calcs'!$D125:$I125,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":5.0223214285713969E-3},{"$f":"INDEX('Pop calcs'!$K125:$P125,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.5590067135808459E-3},1E-3,3.5000000000000003E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B148,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.9724788603600695E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B148,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC148,AC148*'Rate peg & SV'!AM127)","v":0.08},{"$f":"IF(X$36='Rate peg'!$D$11,AD148,AD148*'Rate peg & SV'!AN127)","v":0.42},0.25,null,null,null,0.08,0.42,null,null,{"$f":"IF('Rate peg & SV'!$X127=\"\",\"\",IF('Rate peg & SV'!X127<'Rate peg & SV'!M127,\"\",'Rate peg & SV'!X127))","v":""},{"$f":"IF('Rate peg & SV'!$X127=\"\",\"\",IF('Rate peg & SV'!Y127<'Rate peg & SV'!N127,\"\",'Rate peg & SV'!Y127))","v":""},{"$f":"IF('Rate peg & SV'!$X127=\"\",\"\",IF('Rate peg & SV'!Z127<'Rate peg & SV'!O127,\"\",'Rate peg & SV'!Z127))","v":""},{"$f":"IF('Rate peg & SV'!$X127=\"\",\"\",IF('Rate peg & SV'!AA127<'Rate peg & SV'!P127,\"\",'Rate peg & SV'!AA127))","v":""},{"$f":"IF(AH148=\"\",\"no\",IF(OR($AG148=\"\",AH148<='Rate peg & SV'!N127),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI148=\"\",\"no\",IF(OR($AG148=\"\",AI148<='Rate peg & SV'!O127),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ148=\"\",\"no\",IF(OR($AG148=\"\",AJ148<='Rate peg & SV'!P127),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I121","v":2035},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B149,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F121","v":"Upper Lachlan "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B149,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":8.5101324562189995E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B149,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":6.15173308954973E-3},{"$f":"'2026-27 adjustments'!Q127","v":0},{"$f":"'2026-27 adjustments'!R127","v":-1.4447589397285274E-3},0,{"$f":"INDEX('Pop calcs'!$D126:$I126,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.9529006318207864E-2},{"$f":"INDEX('Pop calcs'!$K126:$P126,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":5.0656228413539029E-3},1.4E-2,4.9000000000000002E-2,3.5000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B149,'ESL calcs'!$C$15:$C$142,0))","v":0.75},7.0027463351716298E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B149,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC149,AC149*'Rate peg & SV'!AM128)","v":0.125},{"$f":"IF(X$36='Rate peg'!$D$11,AD149,AD149*'Rate peg & SV'!AN128)","v":0.375},0.25,null,null,null,0.125,0.375,null,null,{"$f":"IF('Rate peg & SV'!$X128=\"\",\"\",IF('Rate peg & SV'!X128<'Rate peg & SV'!M128,\"\",'Rate peg & SV'!X128))","v":""},{"$f":"IF('Rate peg & SV'!$X128=\"\",\"\",IF('Rate peg & SV'!Y128<'Rate peg & SV'!N128,\"\",'Rate peg & SV'!Y128))","v":""},{"$f":"IF('Rate peg & SV'!$X128=\"\",\"\",IF('Rate peg & SV'!Z128<'Rate peg & SV'!O128,\"\",'Rate peg & SV'!Z128))","v":""},{"$f":"IF('Rate peg & SV'!$X128=\"\",\"\",IF('Rate peg & SV'!AA128<'Rate peg & SV'!P128,\"\",'Rate peg & SV'!AA128))","v":""},{"$f":"IF(AH149=\"\",\"no\",IF(OR($AG149=\"\",AH149<='Rate peg & SV'!N128),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI149=\"\",\"no\",IF(OR($AG149=\"\",AI149<='Rate peg & SV'!O128),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ149=\"\",\"no\",IF(OR($AG149=\"\",AJ149<='Rate peg & SV'!P128),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I122","v":204},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B150,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F122","v":"Uralla "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B150,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.0903841940866803E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B150,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":3.3008473442906645E-3},{"$f":"'2026-27 adjustments'!Q128","v":0},{"$f":"'2026-27 adjustments'!R128","v":-3.4394743995469633E-3},0,{"$f":"INDEX('Pop calcs'!$D127:$I127,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.1031916652885005E-3},{"$f":"INDEX('Pop calcs'!$K127:$P127,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":9.1407678244972577E-4},7.0000000000000001E-3,3.6999999999999998E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B150,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.7098857636993325E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B150,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC150,AC150*'Rate peg & SV'!AM129)","v":4.2000000000000003E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD150,AD150*'Rate peg & SV'!AN129)","v":0.45800000000000002},0.25,null,null,null,4.2000000000000003E-2,0.45800000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X129=\"\",\"\",IF('Rate peg & SV'!X129<'Rate peg & SV'!M129,\"\",'Rate peg & SV'!X129))","v":""},{"$f":"IF('Rate peg & SV'!$X129=\"\",\"\",IF('Rate peg & SV'!Y129<'Rate peg & SV'!N129,\"\",'Rate peg & SV'!Y129))","v":""},{"$f":"IF('Rate peg & SV'!$X129=\"\",\"\",IF('Rate peg & SV'!Z129<'Rate peg & SV'!O129,\"\",'Rate peg & SV'!Z129))","v":""},{"$f":"IF('Rate peg & SV'!$X129=\"\",\"\",IF('Rate peg & SV'!AA129<'Rate peg & SV'!P129,\"\",'Rate peg & SV'!AA129))","v":""},{"$f":"IF(AH150=\"\",\"no\",IF(OR($AG150=\"\",AH150<='Rate peg & SV'!N129),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI150=\"\",\"no\",IF(OR($AG150=\"\",AI150<='Rate peg & SV'!O129),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ150=\"\",\"no\",IF(OR($AG150=\"\",AJ150<='Rate peg & SV'!P129),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I123","v":206},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B151,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F123","v":"Wagga Wagga "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B151,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":3.4924153451919824E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B151,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.7767199484159156E-3},{"$f":"'2026-27 adjustments'!Q129","v":0},{"$f":"'2026-27 adjustments'!R129","v":-8.9859505132382168E-4},0,{"$f":"INDEX('Pop calcs'!$D128:$I128,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.566074261676988E-3},{"$f":"INDEX('Pop calcs'!$K128:$P128,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.0531284523450837E-3},1E-3,3.2000000000000001E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B151,'ESL calcs'!$C$15:$C$142,0))","v":0.75000000000000011},2.1259614829351138E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B151,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC151,AC151*'Rate peg & SV'!AM130)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD151,AD151*'Rate peg & SV'!AN130)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X130=\"\",\"\",IF('Rate peg & SV'!X130<'Rate peg & SV'!M130,\"\",'Rate peg & SV'!X130))","v":""},{"$f":"IF('Rate peg & SV'!$X130=\"\",\"\",IF('Rate peg & SV'!Y130<'Rate peg & SV'!N130,\"\",'Rate peg & SV'!Y130))","v":""},{"$f":"IF('Rate peg & SV'!$X130=\"\",\"\",IF('Rate peg & SV'!Z130<'Rate peg & SV'!O130,\"\",'Rate peg & SV'!Z130))","v":""},{"$f":"IF('Rate peg & SV'!$X130=\"\",\"\",IF('Rate peg & SV'!AA130<'Rate peg & SV'!P130,\"\",'Rate peg & SV'!AA130))","v":""},{"$f":"IF(AH151=\"\",\"no\",IF(OR($AG151=\"\",AH151<='Rate peg & SV'!N130),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI151=\"\",\"no\",IF(OR($AG151=\"\",AI151<='Rate peg & SV'!O130),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ151=\"\",\"no\",IF(OR($AG151=\"\",AJ151<='Rate peg & SV'!P130),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I124","v":208},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B152,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F124","v":"Walcha"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B152,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":4.7872279642982243E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B152,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.7129278558086457E-3},{"$f":"'2026-27 adjustments'!Q130","v":0},{"$f":"'2026-27 adjustments'!R130","v":-6.0900617642876563E-4},0,{"$f":"INDEX('Pop calcs'!$D129:$I129,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":7.4123989218328745E-3},{"$f":"INDEX('Pop calcs'!$K129:$P129,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},7.0000000000000001E-3,4.1000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B152,'ESL calcs'!$C$15:$C$142,0))","v":0.5},5.191650652238468E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B152,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC152,AC152*'Rate peg & SV'!AM131)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD152,AD152*'Rate peg & SV'!AN131)","v":0},0.5,null,null,null,0.19,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X131=\"\",\"\",IF('Rate peg & SV'!X131<'Rate peg & SV'!M131,\"\",'Rate peg & SV'!X131))","v":0.36499999999999999},{"$f":"IF('Rate peg & SV'!$X131=\"\",\"\",IF('Rate peg & SV'!Y131<'Rate peg & SV'!N131,\"\",'Rate peg & SV'!Y131))","v":0.08},{"$f":"IF('Rate peg & SV'!$X131=\"\",\"\",IF('Rate peg & SV'!Z131<'Rate peg & SV'!O131,\"\",'Rate peg & SV'!Z131))","v":7.0000000000000007E-2},{"$f":"IF('Rate peg & SV'!$X131=\"\",\"\",IF('Rate peg & SV'!AA131<'Rate peg & SV'!P131,\"\",'Rate peg & SV'!AA131))","v":""},{"$f":"IF(AH152=\"\",\"no\",IF(OR($AG152=\"\",AH152<='Rate peg & SV'!N131),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI152=\"\",\"no\",IF(OR($AG152=\"\",AI152<='Rate peg & SV'!O131),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AJ152=\"\",\"no\",IF(OR($AG152=\"\",AJ152<='Rate peg & SV'!P131),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I125","v":209},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B153,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F125","v":"Walgett "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B153,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.6045060488764776E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B153,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.5392058911160734E-3},{"$f":"'2026-27 adjustments'!Q131","v":0},{"$f":"'2026-27 adjustments'!R131","v":-2.6771068170508335E-3},0,{"$f":"INDEX('Pop calcs'!$D130:$I130,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K130:$P130,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0,3.3000000000000002E-2,3.3000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B153,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.1437119399925513E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B153,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC153,AC153*'Rate peg & SV'!AM132)","v":0.09},{"$f":"IF(X$36='Rate peg'!$D$11,AD153,AD153*'Rate peg & SV'!AN132)","v":0.41000000000000003},0.25,null,null,null,0.09,0.41000000000000003,null,null,{"$f":"IF('Rate peg & SV'!$X132=\"\",\"\",IF('Rate peg & SV'!X132<'Rate peg & SV'!M132,\"\",'Rate peg & SV'!X132))","v":""},{"$f":"IF('Rate peg & SV'!$X132=\"\",\"\",IF('Rate peg & SV'!Y132<'Rate peg & SV'!N132,\"\",'Rate peg & SV'!Y132))","v":""},{"$f":"IF('Rate peg & SV'!$X132=\"\",\"\",IF('Rate peg & SV'!Z132<'Rate peg & SV'!O132,\"\",'Rate peg & SV'!Z132))","v":""},{"$f":"IF('Rate peg & SV'!$X132=\"\",\"\",IF('Rate peg & SV'!AA132<'Rate peg & SV'!P132,\"\",'Rate peg & SV'!AA132))","v":""},{"$f":"IF(AH153=\"\",\"no\",IF(OR($AG153=\"\",AH153<='Rate peg & SV'!N132),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI153=\"\",\"no\",IF(OR($AG153=\"\",AI153<='Rate peg & SV'!O132),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ153=\"\",\"no\",IF(OR($AG153=\"\",AJ153<='Rate peg & SV'!P132),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I126","v":210},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B154,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F126","v":"Warren "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B154,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":7.8942400968010367E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B154,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.5746318798076139E-3},{"$f":"'2026-27 adjustments'!Q132","v":0},{"$f":"'2026-27 adjustments'!R132","v":-1.5763411256102477E-3},0,{"$f":"INDEX('Pop calcs'!$D131:$I131,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.8714672861013266E-3},{"$f":"INDEX('Pop calcs'!$K131:$P131,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},4.0000000000000001E-3,3.6000000000000004E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B154,'ESL calcs'!$C$15:$C$142,0))","v":0.75},3.3640558894877173E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B154,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC154,AC154*'Rate peg & SV'!AM133)","v":0.18},{"$f":"IF(X$36='Rate peg'!$D$11,AD154,AD154*'Rate peg & SV'!AN133)","v":0.32},0.25,null,null,null,0.18,0.32,null,null,{"$f":"IF('Rate peg & SV'!$X133=\"\",\"\",IF('Rate peg & SV'!X133<'Rate peg & SV'!M133,\"\",'Rate peg & SV'!X133))","v":""},{"$f":"IF('Rate peg & SV'!$X133=\"\",\"\",IF('Rate peg & SV'!Y133<'Rate peg & SV'!N133,\"\",'Rate peg & SV'!Y133))","v":""},{"$f":"IF('Rate peg & SV'!$X133=\"\",\"\",IF('Rate peg & SV'!Z133<'Rate peg & SV'!O133,\"\",'Rate peg & SV'!Z133))","v":""},{"$f":"IF('Rate peg & SV'!$X133=\"\",\"\",IF('Rate peg & SV'!AA133<'Rate peg & SV'!P133,\"\",'Rate peg & SV'!AA133))","v":""},{"$f":"IF(AH154=\"\",\"no\",IF(OR($AG154=\"\",AH154<='Rate peg & SV'!N133),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI154=\"\",\"no\",IF(OR($AG154=\"\",AI154<='Rate peg & SV'!O133),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ154=\"\",\"no\",IF(OR($AG154=\"\",AJ154<='Rate peg & SV'!P133),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I127","v":2050},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B155,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F127","v":"Warrumbungle "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B155,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.8149655381873245E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B155,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":5.8430004139104971E-3},{"$f":"'2026-27 adjustments'!Q133","v":0},{"$f":"'2026-27 adjustments'!R133","v":8.6132621322286605E-4},0,{"$f":"INDEX('Pop calcs'!$D132:$I132,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.1920242739489328E-3},{"$f":"INDEX('Pop calcs'!$K132:$P132,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.211166390270868E-4},1E-3,3.9E-2,3.7999999999999999E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B155,'ESL calcs'!$C$15:$C$142,0))","v":0.75},7.6579659520978217E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B155,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC155,AC155*'Rate peg & SV'!AM134)","v":0.106},{"$f":"IF(X$36='Rate peg'!$D$11,AD155,AD155*'Rate peg & SV'!AN134)","v":0.39400000000000002},0.25,null,null,null,0.106,0.39400000000000002,null,null,{"$f":"IF('Rate peg & SV'!$X134=\"\",\"\",IF('Rate peg & SV'!X134<'Rate peg & SV'!M134,\"\",'Rate peg & SV'!X134))","v":""},{"$f":"IF('Rate peg & SV'!$X134=\"\",\"\",IF('Rate peg & SV'!Y134<'Rate peg & SV'!N134,\"\",'Rate peg & SV'!Y134))","v":""},{"$f":"IF('Rate peg & SV'!$X134=\"\",\"\",IF('Rate peg & SV'!Z134<'Rate peg & SV'!O134,\"\",'Rate peg & SV'!Z134))","v":""},{"$f":"IF('Rate peg & SV'!$X134=\"\",\"\",IF('Rate peg & SV'!AA134<'Rate peg & SV'!P134,\"\",'Rate peg & SV'!AA134))","v":""},{"$f":"IF(AH155=\"\",\"no\",IF(OR($AG155=\"\",AH155<='Rate peg & SV'!N134),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI155=\"\",\"no\",IF(OR($AG155=\"\",AI155<='Rate peg & SV'!O134),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ155=\"\",\"no\",IF(OR($AG155=\"\",AJ155<='Rate peg & SV'!P134),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I128","v":212},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B156,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F128","v":"Waverley"},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B156,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.5705838338558329E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B156,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.3571245651765151E-3},{"$f":"'2026-27 adjustments'!Q134","v":0},{"$f":"'2026-27 adjustments'!R134","v":-1.378321711654691E-3},0,{"$f":"INDEX('Pop calcs'!$D133:$I133,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.0091848450057403E-2},{"$f":"INDEX('Pop calcs'!$K133:$P133,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},0.02,5.2000000000000005E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B156,'ESL calcs'!$C$15:$C$142,0))","v":0.78434049403502692},3.9277083990323482E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B156,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC156,AC156*'Rate peg & SV'!AM135)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD156,AD156*'Rate peg & SV'!AN135)","v":0.53434049403502692},0.25,null,null,null,0,0.53434049403502692,null,null,{"$f":"IF('Rate peg & SV'!$X135=\"\",\"\",IF('Rate peg & SV'!X135<'Rate peg & SV'!M135,\"\",'Rate peg & SV'!X135))","v":""},{"$f":"IF('Rate peg & SV'!$X135=\"\",\"\",IF('Rate peg & SV'!Y135<'Rate peg & SV'!N135,\"\",'Rate peg & SV'!Y135))","v":""},{"$f":"IF('Rate peg & SV'!$X135=\"\",\"\",IF('Rate peg & SV'!Z135<'Rate peg & SV'!O135,\"\",'Rate peg & SV'!Z135))","v":""},{"$f":"IF('Rate peg & SV'!$X135=\"\",\"\",IF('Rate peg & SV'!AA135<'Rate peg & SV'!P135,\"\",'Rate peg & SV'!AA135))","v":""},{"$f":"IF(AH156=\"\",\"no\",IF(OR($AG156=\"\",AH156<='Rate peg & SV'!N135),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI156=\"\",\"no\",IF(OR($AG156=\"\",AI156<='Rate peg & SV'!O135),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ156=\"\",\"no\",IF(OR($AG156=\"\",AJ156<='Rate peg & SV'!P135),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I129","v":213},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B157,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F129","v":"Weddin "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B157,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.7498040039247596E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B157,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":7.8010671017903757E-3},{"$f":"'2026-27 adjustments'!Q135","v":3.8515718523703265E-3},{"$f":"'2026-27 adjustments'!R135","v":-2.5315558810151545E-3},0,{"$f":"INDEX('Pop calcs'!$D134:$I134,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":0},{"$f":"INDEX('Pop calcs'!$K134:$P134,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.2573289902280132E-4},0,4.2000000000000003E-2,4.2000000000000003E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B157,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.0550871105715134E-2,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B157,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC157,AC157*'Rate peg & SV'!AM136)","v":0.1},{"$f":"IF(X$36='Rate peg'!$D$11,AD157,AD157*'Rate peg & SV'!AN136)","v":0.4},0.25,null,null,null,0.1,0.4,null,null,{"$f":"IF('Rate peg & SV'!$X136=\"\",\"\",IF('Rate peg & SV'!X136<'Rate peg & SV'!M136,\"\",'Rate peg & SV'!X136))","v":""},{"$f":"IF('Rate peg & SV'!$X136=\"\",\"\",IF('Rate peg & SV'!Y136<'Rate peg & SV'!N136,\"\",'Rate peg & SV'!Y136))","v":""},{"$f":"IF('Rate peg & SV'!$X136=\"\",\"\",IF('Rate peg & SV'!Z136<'Rate peg & SV'!O136,\"\",'Rate peg & SV'!Z136))","v":""},{"$f":"IF('Rate peg & SV'!$X136=\"\",\"\",IF('Rate peg & SV'!AA136<'Rate peg & SV'!P136,\"\",'Rate peg & SV'!AA136))","v":""},{"$f":"IF(AH157=\"\",\"no\",IF(OR($AG157=\"\",AH157<='Rate peg & SV'!N136),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI157=\"\",\"no\",IF(OR($AG157=\"\",AI157<='Rate peg & SV'!O136),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ157=\"\",\"no\",IF(OR($AG157=\"\",AJ157<='Rate peg & SV'!P136),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I130","v":215},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B158,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F130","v":"Wentworth "},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B158,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.3857959741353488E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B158,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":5.0187569200190142E-3},{"$f":"'2026-27 adjustments'!Q136","v":0},{"$f":"'2026-27 adjustments'!R136","v":-4.4308625162261398E-3},0,{"$f":"INDEX('Pop calcs'!$D135:$I135,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.5220502146481074E-2},{"$f":"INDEX('Pop calcs'!$K135:$P135,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":3.0137439973505549E-2},0,3.2000000000000001E-2,3.2000000000000001E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B158,'ESL calcs'!$C$15:$C$142,0))","v":0.75},6.4045528941543625E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B158,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC158,AC158*'Rate peg & SV'!AM137)","v":0.12},{"$f":"IF(X$36='Rate peg'!$D$11,AD158,AD158*'Rate peg & SV'!AN137)","v":0.38},0.25,null,null,null,0.12,0.38,null,null,{"$f":"IF('Rate peg & SV'!$X137=\"\",\"\",IF('Rate peg & SV'!X137<'Rate peg & SV'!M137,\"\",'Rate peg & SV'!X137))","v":""},{"$f":"IF('Rate peg & SV'!$X137=\"\",\"\",IF('Rate peg & SV'!Y137<'Rate peg & SV'!N137,\"\",'Rate peg & SV'!Y137))","v":""},{"$f":"IF('Rate peg & SV'!$X137=\"\",\"\",IF('Rate peg & SV'!Z137<'Rate peg & SV'!O137,\"\",'Rate peg & SV'!Z137))","v":""},{"$f":"IF('Rate peg & SV'!$X137=\"\",\"\",IF('Rate peg & SV'!AA137<'Rate peg & SV'!P137,\"\",'Rate peg & SV'!AA137))","v":""},{"$f":"IF(AH158=\"\",\"no\",IF(OR($AG158=\"\",AH158<='Rate peg & SV'!N137),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI158=\"\",\"no\",IF(OR($AG158=\"\",AI158<='Rate peg & SV'!O137),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ158=\"\",\"no\",IF(OR($AG158=\"\",AJ158<='Rate peg & SV'!P137),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I131","v":216},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B159,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F131","v":"Willoughby "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B159,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0621490786586847E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B159,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.3503142838236003E-3},{"$f":"'2026-27 adjustments'!Q137","v":0},{"$f":"'2026-27 adjustments'!R137","v":-2.0634108137505044E-3},0,{"$f":"INDEX('Pop calcs'!$D136:$I136,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":2.2429930540398324E-2},{"$f":"INDEX('Pop calcs'!$K136:$P136,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":0},2.1999999999999999E-2,5.1999999999999998E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B159,'ESL calcs'!$C$15:$C$142,0))","v":0.89239688375298665},2.4124633624822847E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B159,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC159,AC159*'Rate peg & SV'!AM138)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD159,AD159*'Rate peg & SV'!AN138)","v":0.64239688375298676},0.25,null,null,null,0,0.64239688375298676,null,null,{"$f":"IF('Rate peg & SV'!$X138=\"\",\"\",IF('Rate peg & SV'!X138<'Rate peg & SV'!M138,\"\",'Rate peg & SV'!X138))","v":""},{"$f":"IF('Rate peg & SV'!$X138=\"\",\"\",IF('Rate peg & SV'!Y138<'Rate peg & SV'!N138,\"\",'Rate peg & SV'!Y138))","v":""},{"$f":"IF('Rate peg & SV'!$X138=\"\",\"\",IF('Rate peg & SV'!Z138<'Rate peg & SV'!O138,\"\",'Rate peg & SV'!Z138))","v":""},{"$f":"IF('Rate peg & SV'!$X138=\"\",\"\",IF('Rate peg & SV'!AA138<'Rate peg & SV'!P138,\"\",'Rate peg & SV'!AA138))","v":""},{"$f":"IF(AH159=\"\",\"no\",IF(OR($AG159=\"\",AH159<='Rate peg & SV'!N138),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI159=\"\",\"no\",IF(OR($AG159=\"\",AI159<='Rate peg & SV'!O138),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ159=\"\",\"no\",IF(OR($AG159=\"\",AJ159<='Rate peg & SV'!P138),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I132","v":218},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B160,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F132","v":"Wingecarribee "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B160,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":2.6052950787204204E-5},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B160,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.4672147134240374E-3},{"$f":"'2026-27 adjustments'!Q138","v":2.0891664857348267E-4},{"$f":"'2026-27 adjustments'!R138","v":-1.1567217289690449E-3},0,{"$f":"INDEX('Pop calcs'!$D137:$I137,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":8.379309695520254E-3},{"$f":"INDEX('Pop calcs'!$K137:$P137,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.9432725150615336E-3},3.0000000000000001E-3,3.3000000000000002E-2,3.0000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B160,'ESL calcs'!$C$15:$C$142,0))","v":0.76495485013380993},1.4932676642112415E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B160,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC160,AC160*'Rate peg & SV'!AM139)","v":0.18},{"$f":"IF(X$36='Rate peg'!$D$11,AD160,AD160*'Rate peg & SV'!AN139)","v":0.33495485013380993},0.25,null,null,null,0.18,0.33495485013380993,null,null,{"$f":"IF('Rate peg & SV'!$X139=\"\",\"\",IF('Rate peg & SV'!X139<'Rate peg & SV'!M139,\"\",'Rate peg & SV'!X139))","v":""},{"$f":"IF('Rate peg & SV'!$X139=\"\",\"\",IF('Rate peg & SV'!Y139<'Rate peg & SV'!N139,\"\",'Rate peg & SV'!Y139))","v":""},{"$f":"IF('Rate peg & SV'!$X139=\"\",\"\",IF('Rate peg & SV'!Z139<'Rate peg & SV'!O139,\"\",'Rate peg & SV'!Z139))","v":""},{"$f":"IF('Rate peg & SV'!$X139=\"\",\"\",IF('Rate peg & SV'!AA139<'Rate peg & SV'!P139,\"\",'Rate peg & SV'!AA139))","v":""},{"$f":"IF(AH160=\"\",\"no\",IF(OR($AG160=\"\",AH160<='Rate peg & SV'!N139),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI160=\"\",\"no\",IF(OR($AG160=\"\",AI160<='Rate peg & SV'!O139),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ160=\"\",\"no\",IF(OR($AG160=\"\",AJ160<='Rate peg & SV'!P139),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I133","v":219},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B161,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F133","v":"Wollondilly "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B161,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":-3.2087246156826613E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B161,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.7382871079630398E-3},{"$f":"'2026-27 adjustments'!Q139","v":0},{"$f":"'2026-27 adjustments'!R139","v":-1.0832501934551337E-3},0,{"$f":"INDEX('Pop calcs'!$D138:$I138,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":3.7845908128189887E-2},{"$f":"INDEX('Pop calcs'!$K138:$P138,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.1548423792960118E-2},1.6E-2,4.5999999999999999E-2,0.03,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B161,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.4174146463947737E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B161,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC161,AC161*'Rate peg & SV'!AM140)","v":0.08},{"$f":"IF(X$36='Rate peg'!$D$11,AD161,AD161*'Rate peg & SV'!AN140)","v":0.42},0.25,null,null,null,0.08,0.42,null,null,{"$f":"IF('Rate peg & SV'!$X140=\"\",\"\",IF('Rate peg & SV'!X140<'Rate peg & SV'!M140,\"\",'Rate peg & SV'!X140))","v":""},{"$f":"IF('Rate peg & SV'!$X140=\"\",\"\",IF('Rate peg & SV'!Y140<'Rate peg & SV'!N140,\"\",'Rate peg & SV'!Y140))","v":""},{"$f":"IF('Rate peg & SV'!$X140=\"\",\"\",IF('Rate peg & SV'!Z140<'Rate peg & SV'!O140,\"\",'Rate peg & SV'!Z140))","v":""},{"$f":"IF('Rate peg & SV'!$X140=\"\",\"\",IF('Rate peg & SV'!AA140<'Rate peg & SV'!P140,\"\",'Rate peg & SV'!AA140))","v":""},{"$f":"IF(AH161=\"\",\"no\",IF(OR($AG161=\"\",AH161<='Rate peg & SV'!N140),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI161=\"\",\"no\",IF(OR($AG161=\"\",AI161<='Rate peg & SV'!O140),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ161=\"\",\"no\",IF(OR($AG161=\"\",AJ161<='Rate peg & SV'!P140),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I134","v":220},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B162,Names!$I$9:$I$136,0))","v":"Regional"},{"$f":"Names!F134","v":"Wollongong "},2.9808660654154447E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B162,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":5.0607840621530757E-4},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B162,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":1.3651757672714711E-3},{"$f":"'2026-27 adjustments'!Q140","v":3.3740958994087864E-4},{"$f":"'2026-27 adjustments'!R140","v":-9.7955404609979661E-4},0,{"$f":"INDEX('Pop calcs'!$D139:$I139,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":1.2673767992916973E-2},{"$f":"INDEX('Pop calcs'!$K139:$P139,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.2889721112203691E-3},8.0000000000000002E-3,3.9E-2,3.1E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B162,'ESL calcs'!$C$15:$C$142,0))","v":0.75},1.8712541734867787E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B162,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC162,AC162*'Rate peg & SV'!AM141)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD162,AD162*'Rate peg & SV'!AN141)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X141=\"\",\"\",IF('Rate peg & SV'!X141<'Rate peg & SV'!M141,\"\",'Rate peg & SV'!X141))","v":""},{"$f":"IF('Rate peg & SV'!$X141=\"\",\"\",IF('Rate peg & SV'!Y141<'Rate peg & SV'!N141,\"\",'Rate peg & SV'!Y141))","v":""},{"$f":"IF('Rate peg & SV'!$X141=\"\",\"\",IF('Rate peg & SV'!Z141<'Rate peg & SV'!O141,\"\",'Rate peg & SV'!Z141))","v":""},{"$f":"IF('Rate peg & SV'!$X141=\"\",\"\",IF('Rate peg & SV'!AA141<'Rate peg & SV'!P141,\"\",'Rate peg & SV'!AA141))","v":""},{"$f":"IF(AH162=\"\",\"no\",IF(OR($AG162=\"\",AH162<='Rate peg & SV'!N141),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI162=\"\",\"no\",IF(OR($AG162=\"\",AI162<='Rate peg & SV'!O141),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ162=\"\",\"no\",IF(OR($AG162=\"\",AJ162<='Rate peg & SV'!P141),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I135","v":221},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B163,Names!$I$9:$I$136,0))","v":"Metropolitan"},{"$f":"Names!F135","v":"Woollahra "},2.9519019176585622E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B163,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":6.2979175390118075E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B163,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":2.1449820858879661E-3},{"$f":"'2026-27 adjustments'!Q141","v":0},{"$f":"'2026-27 adjustments'!R141","v":-2.0778682211718019E-3},0,{"$f":"INDEX('Pop calcs'!$D140:$I140,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":9.3110891596239753E-3},{"$f":"INDEX('Pop calcs'!$K140:$P140,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":4.0650406504065041E-4},8.9999999999999993E-3,4.4999999999999998E-2,3.5999999999999997E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B163,'ESL calcs'!$C$15:$C$142,0))","v":0.75},8.4428996248997745E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B163,'Rate peg & SV'!$B$16:$B$143,0))","v":0},{"$f":"IF(W$36='Rate peg'!$D$11,AC163,AC163*'Rate peg & SV'!AM142)","v":0},{"$f":"IF(X$36='Rate peg'!$D$11,AD163,AD163*'Rate peg & SV'!AN142)","v":0.5},0.25,null,null,null,0,0.5,null,null,{"$f":"IF('Rate peg & SV'!$X142=\"\",\"\",IF('Rate peg & SV'!X142<'Rate peg & SV'!M142,\"\",'Rate peg & SV'!X142))","v":0.13699999999999998},{"$f":"IF('Rate peg & SV'!$X142=\"\",\"\",IF('Rate peg & SV'!Y142<'Rate peg & SV'!N142,\"\",'Rate peg & SV'!Y142))","v":7.4999999999999997E-2},{"$f":"IF('Rate peg & SV'!$X142=\"\",\"\",IF('Rate peg & SV'!Z142<'Rate peg & SV'!O142,\"\",'Rate peg & SV'!Z142))","v":""},{"$f":"IF('Rate peg & SV'!$X142=\"\",\"\",IF('Rate peg & SV'!AA142<'Rate peg & SV'!P142,\"\",'Rate peg & SV'!AA142))","v":""},{"$f":"IF(AH163=\"\",\"no\",IF(OR($AG163=\"\",AH163<='Rate peg & SV'!N142),\"no\",\"yes\"))","v":"yes"},{"$f":"IF(AI163=\"\",\"no\",IF(OR($AG163=\"\",AI163<='Rate peg & SV'!O142),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ163=\"\",\"no\",IF(OR($AG163=\"\",AJ163<='Rate peg & SV'!P142),\"no\",\"yes\"))","v":"no"}]
[null,{"$f":"Names!I136","v":2036},{"$f":"INDEX(Names!$K$9:$K$136,MATCH(B164,Names!$I$9:$I$136,0))","v":"Rural"},{"$f":"Names!F136","v":"Yass Valley"},2.9881765505651754E-2,0,{"$f":"INDEX('ESL calcs'!$Z$15:$AD$142,MATCH($B164,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$Z$13:$AD$13,0))","v":1.0398864330857156E-3},{"$f":"INDEX('ESL calcs'!$BC$15:$BG$142,MATCH($B164,'ESL calcs'!$C$15:$C$142,0),MATCH($D$5,'ESL calcs'!$BC$13:$BG$13,0))","v":4.4501342432101418E-3},{"$f":"'2026-27 adjustments'!Q142","v":0},{"$f":"'2026-27 adjustments'!R142","v":-1.7302259390343919E-3},0,{"$f":"INDEX('Pop calcs'!$D141:$I141,MATCH($D$5,'Pop calcs'!$D$12:$I$12,0))","v":9.8426323319027453E-3},{"$f":"INDEX('Pop calcs'!$K141:$P141,MATCH($D$5,'Pop calcs'!$K$12:$P$12,0))","v":2.58762644083745E-2},0,3.4000000000000002E-2,3.4000000000000002E-2,null,null,{"$f":"INDEX('ESL calcs'!$AN$15:$AN$142,MATCH(B164,'ESL calcs'!$C$15:$C$142,0))","v":0.75},5.4900206762958578E-3,null,{"$f":"INDEX('Rate peg & SV'!$AM$16:$AM$143,MATCH(B164,'Rate peg & SV'!$B$16:$B$143,0))","v":1},{"$f":"IF(W$36='Rate peg'!$D$11,AC164,AC164*'Rate peg & SV'!AM143)","v":7.0000000000000007E-2},{"$f":"IF(X$36='Rate peg'!$D$11,AD164,AD164*'Rate peg & SV'!AN143)","v":0.43},0.25,null,null,null,7.0000000000000007E-2,0.43,null,null,{"$f":"IF('Rate peg & SV'!$X143=\"\",\"\",IF('Rate peg & SV'!X143<'Rate peg & SV'!M143,\"\",'Rate peg & SV'!X143))","v":""},{"$f":"IF('Rate peg & SV'!$X143=\"\",\"\",IF('Rate peg & SV'!Y143<'Rate peg & SV'!N143,\"\",'Rate peg & SV'!Y143))","v":""},{"$f":"IF('Rate peg & SV'!$X143=\"\",\"\",IF('Rate peg & SV'!Z143<'Rate peg & SV'!O143,\"\",'Rate peg & SV'!Z143))","v":""},{"$f":"IF('Rate peg & SV'!$X143=\"\",\"\",IF('Rate peg & SV'!AA143<'Rate peg & SV'!P143,\"\",'Rate peg & SV'!AA143))","v":""},{"$f":"IF(AH164=\"\",\"no\",IF(OR($AG164=\"\",AH164<='Rate peg & SV'!N143),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AI164=\"\",\"no\",IF(OR($AG164=\"\",AI164<='Rate peg & SV'!O143),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AJ164=\"\",\"no\",IF(OR($AG164=\"\",AJ164<='Rate peg & SV'!P143),\"no\",\"yes\"))","v":"no"},{"$f":"IF(AND('Rate peg & SV'!X143>0,'Rate peg & SV'!Y143>0),'Rate peg & SV'!Y143,0)","v":""}]
[]
[null,"Note: Totals may not sum due to rounding. "]
[null,{"$f":"B34","v":"Rounding rules: We round the Population factor after true-up to 3 decimal places and the final Rate Peg to 3 decimal places. All other components of the Rate Peg are unrounded."}]
[]
[null,null,"Averages (unweighted)"]
[null,null,null,null,{"$f":"E35","v":"BCC"},{"$f":"F35","v":"Super-annuation catch-up adjustment"},"ESL factor (excl subsidy catch-up)","ESL subsidy catch-up adjustment",{"$f":"I35","v":"Dams safety levy adjustment"},"Election cost adjustment","Productivity factor ","Change in population in the rate peg","Supplementary valuations percentage","Population factor","Final Rate Peg","Core Rate Peg"]
[null,null,"Metropolitan",null,{"$f":"AVERAGEIF($C$37:$C$164,$C171,E$37:E$164)","v":2.9519019176585622E-2},{"$f":"AVERAGEIF($C$37:$C$164,$C171,F$37:F$164)","v":0},7.2372478556880968E-4,1.8094365299752228E-3,{"$f":"AVERAGEIF($C$37:$C$164,$C171,I$37:I$164)","v":1.4218433980857056E-4},-1.50384179639575E-3,0,1.8340088661361137E-2,6.4255030875173683E-3,1.2147058823529417E-2,4.2764705882352955E-2,3.0617647058823548E-2]
[null,null,"Regional",null,{"$f":"AVERAGEIF($C$37:$C$164,$C172,E$37:E$164)","v":2.9808660654154454E-2},0,{"$f":"AVERAGEIF($C$37:$C$164,$C172,G$37:G$164)","v":2.4260844643367917E-4},2.1453358800310918E-3,1.4306579853044543E-4,-1.3785879246493089E-3,0,1.0578851698397035E-2,7.0114873114875574E-3,4.2162162162162177E-3,3.5108108108108112E-2,3.0891891891891898E-2]
[null,null,"Rural",null,2.9881765505651789E-2,0,1.2407583556420549E-3,4.7642094735590289E-3,1.9223923006725258E-4,-2.392896211703118E-3,0,5.2647103050983707E-3,3.1715544076464661E-3,3.6491228070175451E-3,3.7298245614035073E-2,3.364912280701754E-2]
[null,null,"Total",null,{"$f":"AVERAGE(E37:E164)","v":2.9764279140857681E-2},{"$f":"AVERAGE(F37:F164)","v":0},8.1489360546080326E-4,3.2223297622904117E-3,{"$f":"AVERAGE(I37:I164)","v":1.6472920478868188E-4},-1.8635426434106066E-3,0,1.0273976677481063E-2,5.1614108844789926E-3,6.0703125000000045E-3,3.8117187499999983E-2,3.2046874999999982E-2]

{"sheet":"Names","index":5,"n_rows":139,"n_cols":18,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[null,"LGA and Council names"]
[]
[null,"LGA code","Local Government Area",null,"Council name","Council Name","Rate peg order name","OLG Group","OrgID","Region","Group",null,"ESL contributions list","OrgID","check names"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metropolitan",null,"Metropolitan"]
[null,10050,"Albury",null,"Albury City Council","Albury ","Albury City",4,2047,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I9,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},{"$f":"INDEX($R$8:$R$12,MATCH(J9,$P$8:$P$12,0))","v":"Regional"},null,"ALBURY",{"$f":"I9","v":2047},{"$f":"INDEX($F$9:$F$136,MATCH(N9,$I$9:$I$136,0))","v":"Albury "},"Metropolitan Fringe",null,"Metropolitan"]
[null,10180,"Armidale",null,"Armidale Regional Council","Armidale Regional","Armidale Regional",4,2079,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I10,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},{"$f":"INDEX($R$8:$R$12,MATCH(J10,$P$8:$P$12,0))","v":"Regional"},null,"ARMIDALE REGIONAL",{"$f":"I10","v":2079},{"$f":"INDEX($F$9:$F$136,MATCH(N10,$I$9:$I$136,0))","v":"Armidale Regional"},"Regional Town/City",null,"Regional"]
[null,10250,"Ballina",null,"Ballina Shire Council","Ballina ","Ballina Shire",4,54,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I11,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"BALLINA",54,"Ballina ","Large Rural",null,"Rural"]
[null,10300,"Balranald",null,"Balranald Shire Council","Balranald ","Balranald Shire",9,55,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I12,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"BALRANALD",55,"Balranald ","Rural",null,"Rural"]
[null,10470,"Bathurst",null,"Bathurst Regional Council","Bathurst Regional","Bathurst Regional",4,2043,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I13,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"BATHURST",{"$f":"I13","v":2043},"Bathurst Regional"]
[null,10500,"Bayside (NSW)",null,"Bayside Council","Bayside","Bayside",3,2099,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I14,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"BAYSIDE",2099,"Bayside"]
[null,10550,"Bega Valley",null,"Bega Valley Shire Council","Bega Valley ","Bega Valley Shire",4,60,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I15,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"BEGA VALLEY",60,"Bega Valley "]
[null,10600,"Bellingen",null,"Bellingen Shire Council","Bellingen ","Bellingen Shire",11,61,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I16,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"BELLINGEN",61,"Bellingen "]
[null,10650,"Berrigan",null,"Berrigan Shire Council","Berrigan ","Berrigan Shire",10,62,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I17,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"BERRIGAN",62,"Berrigan "]
[null,10750,"Blacktown",null,"Blacktown City Council","Blacktown ","Blacktown City",3,64,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I18,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"BLACKTOWN",64,"Blacktown "]
[null,10800,"Bland",null,"Bland Shire Council","Bland ","Bland Shire",10,65,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I19,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"BLAND",65,"Bland "]
[null,10850,"Blayney",null,"Blayney Shire Council","Blayney ","Blayney Shire",10,66,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I20,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"BLAYNEY",66,"Blayney "]
[null,10900,"Blue Mountains",null,"Blue Mountains City Council","Blue Mountains ","Blue Mountains City",7,67,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I21,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"BLUE MOUNTAINS",67,"Blue Mountains "]
[null,10950,"Bogan",null,"Bogan Shire Council","Bogan ","Bogan Shire",9,68,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I22,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"BOGAN",68,"Bogan "]
[null,11150,"Bourke",null,"Bourke Shire Council","Bourke ","Bourke Shire",9,72,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I23,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"BOURKE",72,"Bourke "]
[null,11200,"Brewarrina",null,"Brewarrina Shire Council","Brewarrina ","Brewarrina Shire",8,73,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I24,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"BREWARRINA",73,"Brewarrina "]
[null,11250,"Broken Hill",null,"Broken Hill City Council","Broken Hill ","Broken Hill City",4,74,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I25,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"BROKEN HILL",74,"Broken Hill "]
[null,11300,"Burwood",null,"Burwood Council","Burwood","Burwood",2,75,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I26,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"BURWOOD",75,"Burwood"]
[null,11350,"Byron",null,"Byron Shire Council","Byron ","Byron Shire",4,76,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I27,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"BYRON",76,"Byron "]
[null,11400,"Cabonne",null,"Cabonne Council","Cabonne","Cabonne",11,77,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I28,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"CABONNE",77,"Cabonne"]
[null,11450,"Camden",null,"Camden Council","Camden","Camden",7,78,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I29,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"CAMDEN",78,"Camden"]
[null,11500,"Campbelltown (NSW)",null,"Campbelltown City Council","Campbelltown ","Campbelltown City",7,79,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I30,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"CAMPBELLTOWN",79,"Campbelltown "]
[null,11520,"Canada Bay",null,"City of Canada Bay Council","Canada Bay ","City of Canada Bay ",3,1989,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I31,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"CANADA BAY",1989,"Canada Bay "]
[null,11570,"Canterbury-Bankstown",null,"Canterbury-Bankstown Council","Canterbury-Bankstown","Canterbury-Bankstown",3,2080,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I32,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"CANTERBURY-BANKSTOWN",2080,"Canterbury-Bankstown"]
[null,11600,"Carrathool",null,"Carrathool Shire Council","Carrathool ","Carrathool Shire",9,81,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I33,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"CARRATHOOL",81,"Carrathool "]
[null,11650,"Central Coast (NSW)",null,"Central Coast Council","Central Coast","Central Coast",7,2088,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I34,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"CENTRAL COAST",2088,"Central Coast"]
[null,11700,"Central Darling",null,"Central Darling Shire Council","Central Darling ","Central Darling Shire",9,83,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I35,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"CENTRAL DARLING",83,"Central Darling "]
[null,11720,"Cessnock",null,"Cessnock City Council","Cessnock ","Cessnock City",4,84,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I36,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"CESSNOCK",84,"Cessnock "]
[null,11730,"Clarence Valley",null,"Clarence Valley Council","Clarence Valley","Clarence Valley",4,2037,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I37,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"CLARENCE VALLEY",2037,"Clarence Valley"]
[null,11750,"Cobar",null,"Cobar Shire Council","Cobar ","Cobar Shire",10,85,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I38,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"COBAR",85,"Cobar "]
[null,11800,"Coffs Harbour",null,"Coffs Harbour City Council","Coffs Harbour ","Coffs Harbour City",5,86,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I39,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"COFFS HARBOUR",86,"Coffs Harbour "]
[null,12000,"Coolamon",null,"Coolamon Shire Council","Coolamon ","Coolamon Shire",9,90,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I40,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"COOLAMON",90,"Coolamon "]
[null,12150,"Coonamble",null,"Coonamble Shire Council","Coonamble ","Coonamble Shire",9,93,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I41,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"COONAMBLE",93,"Coonamble "]
[null,12160,"Cootamundra-Gundagai",null,"Cootamundra-Gundagai Council","Cootamundra-Gundagai Regional","Cootamundra-Gundagai Regional",11,2094,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I42,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"COOTAMUNDRA-GUNDAGAI",2094,"Cootamundra-Gundagai Regional"]
[null,12350,"Cowra",null,"Corowa Shire Council","Cowra ","Cowra Shire",11,97,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I43,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"COWRA",97,"Cowra "]
[null,12380,"Cumberland",null,"Cumberland Council","Cumberland","Cumberland City",3,2090,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I44,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"CUMBERLAND",2090,"Cumberland"]
[null,12390,"Dubbo",null,"Dubbo Regional Council","Dubbo Regional","Dubbo Regional",4,2098,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I45,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"DUBBO",2098,"Dubbo Regional"]
[null,12700,"Dungog",null,"Dungog Shire Council","Dungog ","Dungog Shire",10,104,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I46,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"DUNGOG",104,"Dungog "]
[null,12730,"Edward River",null,"Edward River Council","Edward River","Edward River",10,2091,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I47,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"EDWARD RIVER",2091,"Edward River"]
[null,12750,"Eurobodalla",null,"Eurobodalla Shire Council","Eurobodalla ","Eurobodalla Shire",4,105,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I48,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"EUROBODALLA",105,"Eurobodalla "]
[null,12850,"Fairfield",null,"Fairfield City Council","Fairfield ","Fairfield City",3,107,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I49,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"FAIRFIELD",107,"Fairfield "]
[null,12870,"Federation",null,"Federation Council","Federation","Federation",11,2092,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I50,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"FEDERATION",2092,"Federation"]
[null,12900,"Forbes",null,"Forbes Shire Council","Forbes ","Forbes Shire",10,108,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I51,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"FORBES",108,"Forbes "]
[null,12930,"Georges River",null,"Georges River Council","Georges River","Georges River",3,2093,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I52,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"GEORGES RIVER",2093,"Georges River"]
[null,12950,"Gilgandra",null,"Gilgandra Shire Council","Gilgandra ","Gilgandra Shire",9,109,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I53,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"GILGANDRA",109,"Gilgandra "]
[null,13010,"Glen Innes Severn",null,"Glen Innes Severn Shire Council","Glen Innes Severn","Glen Innes Severn",10,2053,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I54,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"GLEN INNES SEVERN",2053,"Glen Innes Severn"]
[null,13310,"Goulburn Mulwaree",null,"Goulburn Mulwaree Council","Goulburn Mulwaree","Goulburn Mulwaree",4,2032,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I55,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"GOULBURN MULWAREE",2032,"Goulburn Mulwaree"]
[null,13340,"Greater Hume",null,"Greater Hume Shire Council","Greater Hume ","Greater Hume Shire",11,2049,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I56,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"GREATER HUME",2049,"Greater Hume "]
[null,13450,"Griffith",null,"Griffith City Council","Griffith ","Griffith City",4,118,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I57,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"GRIFFITH",118,"Griffith "]
[null,13550,"Gunnedah",null,"Gunnedah Shire Council","Gunnedah ","Gunnedah Shire",11,120,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I58,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"GUNNEDAH",120,"Gunnedah "]
[null,13660,"Gwydir",null,"Gwydir Shire Council","Gwydir ","Gwydir Shire",10,2039,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I59,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"GWYDIR",2039,"Gwydir "]
[null,13800,"Hawkesbury",null,"Hawkesbury City Council","Hawkesbury ","Hawkesbury City",6,125,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I60,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"HAWKESBURY",125,"Hawkesbury "]
[null,13850,"Hay",null,"Hay Shire Council","Hay ","Hay Shire",9,126,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I61,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"HAY",126,"Hay "]
[null,13910,"Hilltops",null,"Hilltops Council","Hilltops","Hilltops",11,2081,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I62,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"HILLTOPS",{"$f":"I62","v":2081},"Hilltops","THE HILLS SHIRE",{"$f":"$I$118","v":59},"HILLTOPS"]
[null,14000,"Hornsby",null,"Hornsby, The Council of the Shire of","Hornsby ","Hornsby Shire",7,129,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I63,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"HORNSBY",129,"Hornsby "]
[null,14100,"Hunters Hill",null,"Hunters Hill, The Council of the Municipality of","Hunters Hill ","Hunters Hill ",2,131,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I64,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"HUNTERS HILL",131,"Hunters Hill "]
[null,14170,"Inner West",null,"Inner West Council","Inner West","Inner West",3,2083,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I65,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"INNER WEST",2083,"Inner West"]
[null,14220,"Inverell",null,"Inverell Shire Council","Inverell ","Inverell Shire",11,133,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I66,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"INVERELL",133,"Inverell "]
[null,14300,"Junee",null,"Junee Shire Council","Junee ","Junee Shire",10,135,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I67,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"JUNEE",135,"Junee "]
[null,14350,"Kempsey",null,"Kempsey Shire Council","Kempsey ","Kempsey Shire",4,136,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I68,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"KEMPSEY",136,"Kempsey "]
[null,14400,"Kiama",null,"Kiama, The Council of the Municipality of","Kiama ","Kiama Municipal",4,137,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I69,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"KIAMA",137,"Kiama "]
[null,14500,"Ku-ring-gai",null,"Ku-ring-gai Municipal Council","Ku-ring-gai","Ku-ring-gai",3,139,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I70,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"KU-RING-GAI",139,"Ku-ring-gai"]
[null,14550,"Kyogle",null,"Kyogle Council","Kyogle","Kyogle",10,140,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I71,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"KYOGLE",140,"Kyogle"]
[null,14600,"Lachlan",null,"Lachlan Shire Council","Lachlan ","Lachlan Shire",10,141,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I72,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"LACHLAN",141,"Lachlan "]
[null,14650,"Lake Macquarie",null,"Lake Macquarie City Council","Lake Macquarie ","Lake Macquarie City",5,142,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I73,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"LAKE MACQUARIE",142,"Lake Macquarie "]
[null,14700,"Lane Cove",null,"Lane Cove Council","Lane Cove ","Lane Cove ",2,143,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I74,TPI!$B$16:$B$143,0))","v":"Metropolitan"},{"$f":"INDEX($R$8:$R$12,MATCH(J74,$P$8:$P$12,0))","v":"Metropolitan"},null,"LANE COVE",143,{"$f":"INDEX($F$9:$F$136,MATCH(N74,$I$9:$I$136,0))","v":"Lane Cove "}]
[null,14750,"Leeton",null,"Leeton Shire Council","Leeton ","Leeton Shire",11,144,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I75,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"LEETON",144,"Leeton "]
[null,14850,"Lismore",null,"Lismore City Council","Lismore ","Lismore City",4,146,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I76,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"LISMORE",146,"Lismore "]
[null,14870,"Lithgow",null,"Lithgow Council, City of","Lithgow ","Lithgow City",4,2044,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I77,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"LITHGOW",2044,"Lithgow "]
[null,14900,"Liverpool",null,"Liverpool City Council","Liverpool ","Liverpool City",3,147,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I78,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"LIVERPOOL",147,"Liverpool "]
[null,14920,"Liverpool Plains",null,"Liverpool Plains Shire Council","Liverpool Plains ","Liverpool Plains Shire",10,2040,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I79,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"LIVERPOOL PLAINS",2040,"Liverpool Plains "]
[null,14950,"Lockhart",null,"Lockhart Shire Council","Lockhart ","Lockhart Shire",9,148,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I80,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"LOCKHART",148,"Lockhart "]
[null,15050,"Maitland",null,"Maitland City Council","Maitland ","Maitland City",5,150,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I81,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"LORD HOWE ISLAND",null,{"$error":"#N/A"}]
[null,15240,"Mid-Coast",null,"MidCoast Council","Mid-Coast","Mid-Coast",5,2084,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I82,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"MAITLAND",{"$f":"I81","v":150},"Maitland "]
[null,15270,"Mid-Western",null,"Mid-Western Regional Council","Mid-Western Regional","Mid-Western Regional",4,2042,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I83,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"MID-COAST",2084,"Mid-Coast"]
[null,15300,"Moree Plains",null,"Moree Plains Shire Council","Moree Plains ","Moree Plains Shire",11,155,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I84,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"MID-WESTERN REGIONAL",2042,"Mid-Western Regional"]
[null,15350,"Mosman",null,"Mosman Municipal Council","Mosman ","Mosman ",2,156,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I85,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"MOREE PLAINS",155,"Moree Plains "]
[null,15520,"Murray River",null,"Murray River Council","Murray River","Murray River",11,2085,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I86,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"MOSMAN",156,"Mosman "]
[null,15560,"Murrumbidgee",null,"Murrumbidgee Shire Council","Murrumbidgee","Murrumbidgee ",9,2086,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I87,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"MURRAY RIVER",2085,"Murray River"]
[null,15650,"Muswellbrook",null,"Muswellbrook Shire Council","Muswellbrook ","Muswellbrook Shire",11,162,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I88,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"MURRUMBIDGEE",2086,"Murrumbidgee"]
[null,15700,"Nambucca Valley",null,"Nambucca Shire Council","Nambucca ","Nambucca Valley",11,163,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I89,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"MUSWELLBROOK",162,"Muswellbrook "]
[null,15750,"Narrabri",null,"Narrabri Shire Council","Narrabri ","Narrabri Shire",11,164,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I90,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"NAMBUCCA",163,"Nambucca "]
[null,15800,"Narrandera",null,"Narrandera Shire Council","Narrandera ","Narrandera Shire",10,165,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I91,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"NARRABRI",164,"Narrabri "]
[null,15850,"Narromine",null,"Narromine Shire Council","Narromine ","Narromine Shire",10,166,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I92,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"NARRANDERA",165,"Narrandera "]
[null,15900,"Newcastle",null,"Newcastle City Council","Newcastle ","Newcastle City",5,167,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I93,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"NARROMINE",166,"Narromine "]
[null,15950,"North Sydney",null,"North Sydney Council","North Sydney","North Sydney",3,168,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I94,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"NEWCASTLE CITY",167,"Newcastle "]
[null,15990,"Northern Beaches",null,"Northern Beaches Council","Northern Beaches","Northern Beaches",3,2087,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I95,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"NORTH SYDNEY",168,"North Sydney"]
[null,16100,"Oberon",null,"Oberon Council","Oberon","Oberon",10,2045,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I96,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"NORTHERN BEACHES",2087,"Northern Beaches"]
[null,16150,"Orange",null,"Orange City Council","Orange ","Orange City",4,172,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I97,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"OBERON",2045,"Oberon"]
[null,16200,"Parkes",null,"Parkes Shire Council","Parkes ","Parkes Shire",11,173,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I98,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"ORANGE",172,"Orange "]
[null,16260,"Parramatta",null,"City of Parramatta Council","Parramatta","City of Parramatta",3,2089,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I99,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"PARKES",173,"Parkes "]
[null,16350,"Penrith",null,"Penrith City Council","Penrith ","Penrith City",7,176,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I100,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"PARRAMATTA",2089,"Parramatta"]
[null,16380,"Port Macquarie-Hastings",null,"Port Macquarie-Hastings Council","Port Macquarie-Hastings","Port Macquarie-Hastings",5,124,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I101,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"PENRITH",176,"Penrith "]
[null,16400,"Port Stephens",null,"Port Stephens Council","Port Stephens","Port Stephens",5,178,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I102,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"PERISHER VALLEY",null,{"$error":"#N/A"}]
[null,16490,"Queanbeyan-Palerang",null,"Queanbeyan-Palerang Regional Council","Queanbeyan-Palerang Regional","Queanbeyan-Palerang Regional",4,2095,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I103,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"PORT MACQUARIE HASTINGS",{"$f":"I101","v":124},"Port Macquarie-Hastings"]
[null,16550,"Randwick",null,"Randwick City Council","Randwick ","Randwick City",3,181,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I104,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"PORT STEPHENS",178,"Port Stephens"]
[null,16610,"Richmond Valley",null,"Richmond Valley Council","Richmond Valley","Richmond Valley",4,1981,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I105,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"QUEANBEYAN-PALERANG REGIONAL",2095,"Queanbeyan-Palerang Regional"]
[null,16700,"Ryde",null,"City of Ryde Council","Ryde ","City of Ryde ",3,184,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I106,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"RANDWICK",181,"Randwick "]
[null,16900,"Shellharbour",null,"Shellharbour City Council","Shellharbour ","Shellharbour City",5,188,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I107,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"RICHMOND VALLEY",1981,"Richmond Valley"]
[null,16950,"Shoalhaven",null,"Shoalhaven City Council","Shoalhaven ","Shoalhaven City",5,189,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I108,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"RYDE",184,"Ryde "]
[null,17000,"Singleton",null,"Singleton Shire Council","Singleton","Singleton",4,190,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I109,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"SHELLHARBOUR",188,"Shellharbour "]
[null,17040,"Snowy Monaro",null,"Snowy Monaro Regional Council","Snowy Monaro Regional","Snowy Monaro Regional",4,2096,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I110,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"SHOALHAVEN",189,"Shoalhaven "]
[null,17080,"Snowy Valleys",null,"Snowy Valleys Council","Snowy Valleys","Snowy Valleys",11,2097,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I111,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"SINGLETON",190,"Singleton"]
[null,17100,"Strathfield",null,"Strathfield Municipal Council","Strathfield ","Strathfield ",2,193,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I112,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"SNOWY MONARO",2096,"Snowy Monaro Regional"]
[null,17150,"Sutherland",null,"Sutherland Shire Council","Sutherland ","Sutherland Shire",3,194,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I113,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"SNOWY VALLEYS",2097,"Snowy Valleys"]
[null,17200,"Sydney",null,"City of Sydney Council","Sydney ","City of Sydney ",1,2029,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I114,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"STRATHFIELD",193,"Strathfield "]
[null,17310,"Tamworth",null,"Tamworth Regional Council","Tamworth Regional","Tamworth Regional",4,2038,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I115,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"SUTHERLAND",194,"Sutherland "]
[null,17350,"Temora",null,"Temora Shire Council","Temora ","Temora Shire",10,198,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I116,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"SYDNEY",2029,"Sydney "]
[null,17400,"Tenterfield",null,"Tenterfield Shire Council","Tenterfield ","Tenterfield Shire",10,199,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I117,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"TAMWORTH",2038,"Tamworth Regional"]
[null,17420,"The Hills",null,"Hills Shire Council, The","The Hills ","The Hills Shire",7,59,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I118,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"TEMORA",198,"Temora "]
[null,17550,"Tweed",null,"Tweed Shire Council","Tweed ","Tweed Shire",5,202,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I119,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"TENTERFIELD",199,"Tenterfield "]
[null,17620,"Upper Hunter",null,"Upper Hunter Shire Council","Upper Hunter ","Upper Hunter Shire",11,2046,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I120,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"THE HILLS SHIRE",59,"The Hills "]
[null,17640,"Upper Lachlan",null,"Upper Lachlan Shire Council","Upper Lachlan ","Upper Lachlan Shire",10,2035,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I121,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"THREDBO",null,{"$error":"#N/A"}]
[null,17650,"Uralla",null,"Uralla Shire Council","Uralla ","Uralla Shire",10,204,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I122,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"TWEED HEADS",{"$f":"I119","v":202},"Tweed "]
[null,17750,"Wagga Wagga",null,"Wagga Wagga City Council","Wagga Wagga ","Wagga Wagga City",4,206,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I123,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"UPPER HUNTER",2046,"Upper Hunter "]
[null,17850,"Walcha",null,"Walcha Council","Walcha","Walcha",9,208,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I124,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"UPPER LACHLAN",2035,"Upper Lachlan "]
[null,17900,"Walgett",null,"Walgett Shire Council","Walgett ","Walgett Shire",10,209,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I125,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"URALLA",204,"Uralla "]
[null,17950,"Warren",null,"Warren Shire Council","Warren ","Warren Shire",9,210,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I126,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"WAGGA WAGGA",206,"Wagga Wagga "]
[null,18020,"Warrumbungle",null,"Warrumbungle Shire Council","Warrumbungle ","Warrumbungle Shire",10,2050,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I127,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"WALCHA",208,"Walcha"]
[null,18050,"Waverley",null,"Waverley Council","Waverley","Waverley",3,212,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I128,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"WALGETT",209,"Walgett "]
[null,18100,"Weddin",null,"Weddin Shire Council","Weddin ","Weddin Shire",9,213,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I129,TPI!$B$16:$B$143,0))","v":"Rural"},"Rural",null,"WARREN",210,"Warren "]
[null,18200,"Wentworth",null,"Wentworth Shire Council","Wentworth ","Wentworth Shire",10,215,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I130,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"WARRUMBUNGLE SHIRE",2050,"Warrumbungle "]
[null,18250,"Willoughby",null,"Willoughby City Council","Willoughby ","Willoughby City",3,216,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I131,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"WAVERLEY",212,"Waverley"]
[null,18350,"Wingecarribee",null,"Wingecarribee Shire Council","Wingecarribee ","Wingecarribee Shire",4,218,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I132,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"WEDDIN",213,"Weddin "]
[null,18400,"Wollondilly",null,"Wollondilly Shire Council","Wollondilly ","Wollondilly Shire",6,219,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I133,TPI!$B$16:$B$143,0))","v":"Metropolitan Fringe"},"Metropolitan",null,"WENTWORTH",215,"Wentworth "]
[null,18450,"Wollongong",null,"Wollongong City Council","Wollongong ","Wollongong City",5,220,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I134,TPI!$B$16:$B$143,0))","v":"Regional Town/City"},"Regional",null,"WILLOUGHBY",216,"Willoughby "]
[null,18500,"Woollahra",null,"Woollahra Municipal Council","Woollahra ","Woollahra Municipal",2,221,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I135,TPI!$B$16:$B$143,0))","v":"Metropolitan"},"Metropolitan",null,"WINGECARRIBEE",218,"Wingecarribee "]
[null,18710,"Yass Valley",null,"Yass Valley Council","Yass Valley","Yass Valley",11,2036,{"$f":"INDEX(TPI!$D$16:$D$143,MATCH(I136,TPI!$B$16:$B$143,0))","v":"Large Rural"},"Rural",null,"WOLLONDILLY",219,"Wollondilly "]
[null,null,null,null,null,null,null,null,null,null,null,null,"WOLLONGONG",220,"Wollongong "]
[null,null,null,null,null,null,null,null,null,null,null,null,"WOOLLAHRA",221,{"$f":"INDEX($F$9:$F$136,MATCH(N138,$I$9:$I$136,0))","v":"Woollahra "}]
[null,null,null,null,null,null,null,null,null,null,null,null,"YASS VALLEY",2036,"Yass Valley"]

{"sheet":"BCC-->>","index":6,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[]
[]
[]
[null,null,"BCC inputs and calculations "]
[null,null,"This worksheet is intentionally blank"]

{"sheet":"BCC Inputs","index":7,"n_rows":147,"n_cols":21,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE BASE COST CHANGE (BCC)"]
[]
[null,"List of tables"]
[null,{"$f":"INDEX(B$16:B$148,MATCH($I7,$A$16:$A$148,0))","v":"Table 1"},"RBA CPI forecasts",null,null,null,null,null,1]
[null,"Table 2","Award, RBA WPI forecasts and compulsory superannuation for employee costs",null,null,null,null,null,{"$f":"I7+1","v":2}]
[null,"Table 3","PPI for asset costs",null,null,null,null,null,{"$f":"I8+1","v":3}]
[null,"Table 4","Weights (General Fund, 3-year average)",null,null,null,null,null,4]
[null,"Table 5","Historical Rate Pegs (before population factor) up to 2023-24 (for information)",null,null,null,null,null,5]
[]
[]
[]
[]
[1,{"$f":"\"Table \"&A16","v":"Table 1"},"RBA CPI forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources:"]
[null,"Rate peg for 1 July ","Rate peg for FY","Report date for forecasts","Forecast for year to 30 June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasts:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All CPI forecasts from RBA Statement on Monetary Policy (August) - detailed forecast tables"]
[null,null,null,null,null,"RBA CPI forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI for 2024-25 rate peg from RBA Statement on Monetary Policy (Appendix: Forecasts, Table 1: Forecast Table – August 2023)"]
[null,"CPI forecasts for the year the rate peg applies",null,null,null,"Forecast to December","Forecast to June","Average of forecasts to Dec and June"]
[null,2024,{"$f":"B21&\"-\"&RIGHT(B21,2)+1","v":"2024-25"},"Aug- 23",{"$f":"B21+1","v":2025},3.3000000000000002E-2,3.1E-2,{"$f":"IFERROR(AVERAGE(F21:G21),\".\")","v":3.2000000000000001E-2}]
[null,{"$f":"B21+1","v":2025},"2025-26","Aug- 24",2026,3.6999999999999998E-2,3.2000000000000001E-2,{"$f":"IFERROR(AVERAGE(F22:G22),\".\")","v":3.4500000000000003E-2}]
[null,{"$f":"B22+1","v":2026},"2026-27","Aug- 25",2027,2.9000000000000001E-2,2.5999999999999999E-2,2.75E-2,null,null,null,null,null,null,null,null,null,null,null,null,"August 2025 Statement no monetary policy, Table 3.1 Detailed Forcast Table, p58"]
[null,2027,"2027-28","Aug- 26",2028,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,"Statement on Monetary Policy"]
[null,2028,"2028-29","Aug- 27",2029,null,null,"."]
[null,2029,"2029-30","Aug- 28",2030,null,null,"."]
[null,2030,"2030-31","Aug- 29",2031,null,null,"."]
[null,2031,"2031-32","Aug- 30",2032,null,null,"."]
[]
["ungroup to see more rows",null,null,null,null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"A16+1","v":2},{"$f":"\"Table \"&A33","v":"Table 2"},"Award, RBA WPI forecasts and compulsory superannuation for employee costs"]
[null,"WPI forecasts for the year the rate peg applies",null,null,null,null,null,null,null,null,null,"Superannuation guarantee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee costs from 2023 Award"]
[null,{"$f":"B17","v":"Rate peg for 1 July "},{"$f":"C17","v":"Rate peg for FY"},"Report date for forecasts","Forecast for year to 30 June","Forecast to December","Forecast to June",{"$f":"H20","v":"Average of forecasts to Dec and June"},"Award rate, no lag","One-off bonus, no lag","Award rate known? ","Actual super guarantee %","Increase in super included in costs","Increase in Base salaries + super","Index of Base salaries + super","One-of bonus kept  in rate peg in yr Award not known","Index of salaries + super","Award or RBA forecast plus super-annuation guarantee",null,null,"Superannuation Guarantee"]
[null,{"$f":"B38-1","v":2021},{"$f":"B37&\"-\"&RIGHT(B37,2)+1","v":"2021-22"},"na","na","na","na","na","na","na","na",0.1,"na",null,null,null,null,"na"]
[null,2022,"2022-23","na","na","na","na","na","na","na","na",0.105,{"$f":"(L38-L37)","v":4.9999999999999906E-3},null,null,null,null,"na"]
[null,{"$f":"B40-1","v":2023},{"$f":"B39&\"-\"&RIGHT(B39,2)+1","v":"2023-24"},"na","na","na","na","na","na","na","na",0.11,{"$f":"(L39-L38)","v":5.0000000000000044E-3},null,100,null,{"$f":"O39","v":100},"na"]
[null,{"$f":"B21","v":2024},"2024-25",{"$f":"D21","v":"Aug- 23"},{"$f":"B40+1","v":2025},3.7999999999999999E-2,3.6999999999999998E-2,{"$f":"IFERROR(AVERAGE(F40:G40),0)","v":3.7499999999999999E-2},3.5000000000000003E-2,5.0000000000000001E-3,"Yes",0.11500000000000002,{"$f":"(L40-L39)","v":5.0000000000000183E-3},{"$f":"IF($K40=$K$31,I40,H40)+M40","v":4.0000000000000022E-2},{"$f":"O39*(1+N40)","v":104},{"$f":"IF(K40=$K$31,0,J39)","v":0},{"$f":"O39*(1+N40+J40+P40)","v":104.5},{"$f":"Q40/Q39-1","v":4.4999999999999929E-2}]
[null,2025,"2025-26","Aug- 24",2026,3.5000000000000003E-2,3.4000000000000002E-2,{"$f":"IFERROR(AVERAGE(F41:G41),0)","v":3.4500000000000003E-2},0.03,5.0000000000000001E-3,"Yes",0.12000000000000002,5.0000000000000044E-3,{"$f":"IF($K41=$K$31,I41,H41)+M41","v":3.5000000000000003E-2},{"$f":"O40*(1+N41)","v":107.63999999999999},{"$f":"IF(K41=$K$31,0,J40)","v":0},{"$f":"O40*(1+N41+J41+P41)","v":108.15999999999998},{"$f":"Q41/Q40-1","v":3.5023923444975846E-2}]
[null,2026,"2026-27","Aug- 25",2027,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,null,null,"No",0.12000000000000002,0,{"$f":"IF($K42=$K$31,I42,H42)+M42","v":2.9000000000000001E-2},{"$f":"O41*(1+N42)","v":110.76155999999997},5.0000000000000001E-3,111.29975999999996,{"$f":"Q42/Q41-1","v":2.9028846153845933E-2},null,null,{"$f":"U23","v":"August 2025 Statement no monetary policy, Table 3.1 Detailed Forcast Table, p58"}]
[null,2027,"2027-28","Aug- 26",2028,null,null,0,null,null,null,0.12000000000000002,0,{"$f":"IF($K43=$K$31,I43,H43)+M43","v":0},{"$f":"O42*(1+N43)","v":110.76155999999997},0,110.76155999999997,{"$f":"Q43/Q42-1","v":-4.8355899419728621E-3}]
[null,2028,"2028-29","Aug- 27",2029,null,null,0,null,null,null,0.12000000000000002,0,0,{"$f":"O43*(1+N44)","v":110.76155999999997},0,110.76155999999997,0]
[null,2029,"2029-30","Aug- 28",2030,null,null,0,null,null,null,0.12000000000000002,0,0,110.76155999999997,null,{"$f":"O44*(1+N45+J45)","v":110.76155999999997},0]
[null,2030,"2030-31","Aug- 29",2031,null,null,0,null,null,null,0.12000000000000002,0,0,110.76155999999997,null,{"$f":"O45*(1+N46+J46)","v":110.76155999999997},0]
[null,2031,"2031-32","Aug- 30",2032,null,null,0,null,null,null,0.12000000000000002,0,0,{"$f":"O46*(1+N47)","v":110.76155999999997},null,{"$f":"O46*(1+N47+J47)","v":110.76155999999997},0]
[]
[null,"Note: The Award is set for a 3 year period. Every 3rd year, the outcome is unknow at the time we set the rate peg."]
["ungroup to see more rows"]
[]
[{"$f":"A33+1","v":3},{"$f":"\"Table \"&A52","v":"Table 3"},"PPI for asset costs"]
[null,null,null,null,null,"CPI","PPI and PPI premiums"]
[null,{"$f":"B17","v":"Rate peg for 1 July "},{"$f":"C17","v":"Rate peg for FY"},null,"CPI and PPI, average over 4 quarters to (lagged by 2 years)","(Sydney)"," Road and bridge construction New South Wales (lagged)","PPI premium over CPI (lagged)","PPI  premium, average over past 5 yrs (lagged)"]
[null,{"$f":"B56-1","v":2020},{"$f":"B55&\"-\"&RIGHT(B55,2)+1","v":"2020-21"},null,"2019-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E55,'CPI T1'!$B$23:$B$138,0)),\".\")","v":1.6541685046316701E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E55,'PPI T17'!$B$23:$B$138,0)),\".\")","v":3.7627268702965733E-2},{"$f":"IF(F55=\".\",\".\",G55-F55)","v":2.1085583656649032E-2},"na"]
[null,2021,{"$f":"B56&\"-\"&RIGHT(B56,2)+1","v":"2021-22"},null,"2020-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E56,'CPI T1'!$B$23:$B$138,0)),\".\")","v":1.0414406595790959E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E56,'PPI T17'!$B$23:$B$138,0)),\".\")","v":7.4658703071672772E-3},{"$f":"IF(F56=\".\",\".\",G56-F56)","v":-2.9485362886236821E-3},"na"]
[null,2022,"2022-23",null,"2021-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E57,'CPI T1'!$B$23:$B$138,0)),\".\")","v":1.5031135924415073E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E57,'PPI T17'!$B$23:$B$138,0)),\".\")","v":1.1433410967605084E-2},-3.5977249568099889E-3,"na"]
[null,{"$f":"B59-1","v":2023},"2023-24",null,"2022-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E58,'CPI T1'!$B$23:$B$138,0)),\".\")","v":3.9136873281150786E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E58,'PPI T17'!$B$23:$B$138,0)),\".\")","v":5.2334100900146563E-2},1.3197227618995777E-2,"na"]
[null,{"$f":"B40","v":2024},"2024-25",null,"2023-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E59,'CPI T1'!$B$23:$B$138,0)),\".\")","v":7.1254071661237983E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E59,'PPI T17'!$B$23:$B$138,0)),\".\")","v":8.5140242689476953E-2},1.3886171028238969E-2,{"$f":"IF(H59=\".\",\".\",AVERAGE($H55:$H59))","v":8.3245442116900211E-3}]
[null,2025,"2025-26",null,"2024-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E60,'CPI T1'!$B$23:$B$138,0)),\".\")","v":4.3329532497149215E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E60,'PPI T17'!$B$23:$B$138,0)),\".\")","v":4.8579285059578314E-2},5.2497525624290997E-3,{"$f":"IF(H60=\".\",\".\",AVERAGE($H56:$H60))","v":5.1573779928460349E-3}]
[null,2026,"2026-27",null,"2025-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E61,'CPI T1'!$B$23:$B$138,0)),\".\")","v":2.4043715846994607E-2},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E61,'PPI T17'!$B$23:$B$138,0)),\".\")","v":3.4965034965035002E-2},1.0921319118040396E-2,7.9313490741788513E-3]
[null,2027,"2027-28",null,"2026-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E62,'CPI T1'!$B$23:$B$138,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E62,'PPI T17'!$B$23:$B$138,0)),\".\")","v":"."},".","."]
[null,2028,"2028-29",null,"2027-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E63,'CPI T1'!$B$23:$B$138,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E63,'PPI T17'!$B$23:$B$138,0)),\".\")","v":"."},".","."]
[null,2029,"2029-30",null,"2028-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E64,'CPI T1'!$B$23:$B$138,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E64,'PPI T17'!$B$23:$B$138,0)),\".\")","v":"."},".","."]
[null,2030,"2030-31",null,"2029-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E65,'CPI T1'!$B$23:$B$138,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E65,'PPI T17'!$B$23:$B$138,0)),\".\")","v":"."},".","."]
[null,2031,"2031-32",null,"2030-06-01",{"$f":"IFERROR(INDEX('CPI T1'!$M$23:$M$138,MATCH(E66,'CPI T1'!$B$23:$B$138,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('PPI T17'!$AV$23:$AV$138,MATCH(E66,'PPI T17'!$B$23:$B$138,0)),\".\")","v":"."},".","."]
[]
["ungroup to see more rows"]
[]
[{"$f":"A52+1","v":4},{"$f":"\"Table \"&A70","v":"Table 4"},"Weights (General Fund, 3-year average)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual breakdown by region, for information"]
[null,null,null,"Number of councils (for information)","All other operating costs","Employee costs","Depre-ciation","Total",null,{"$f":"E72","v":"All other operating costs"},{"$f":"F72","v":"Employee costs"},"Depre-ciation","Total",null,"check = 0",{"$f":"E72","v":"All other operating costs"},{"$f":"F72","v":"Employee costs"},{"$f":"G72","v":"Depre-ciation"},null,null,"Calculated from Financial data returns "]
[null,null,null,null,null,null,null,null,"Weights for rate peg  from 1 July (average over most recently available 3 years)",null,null,null,null,null,null,null,null,null,null,null,"provided to OLG (General Fund)"]
[null,{"$f":"B55-1&\"-\"&RIGHT(B55,2)","v":"2019-20"}]
[null,{"$f":"Names!$R$8","v":"Metropolitan"},null,null,2194898,2290157,980554,{"$f":"SUM(E75:G75)","v":5465609},null,null,null,null,null,null,null,{"$f":"E75/$H75","v":0.40158342830597654},0.41901222718273479,0.17940434451128867,{"$f":"SUM(P75:R75)-1","v":0},null,"Worksheets '19-20', 20-21' and '21-22', from row 158"]
[null,{"$f":"Names!$R$10","v":"Regional"},null,null,1490499,1431619,852164,{"$f":"SUM(E76:G76)","v":3774282},null,null,null,null,null,null,null,0.39490928340807602,0.37930896525484847,0.22578175133707551,{"$f":"SUM(P76:R76)-1","v":0}]
[null,{"$f":"Names!R11","v":"Rural"},null,null,516591,526236,374148,{"$f":"SUM(E77:G77)","v":1416975},null,null,null,null,null,null,null,0.36457312232043615,0.37137987614460383,0.26404700153496002,0,null,"QA - can instead check against D23/23126"]
[null,"NSW total",null,null,{"$f":"SUM(E75:E77)","v":4201988},{"$f":"SUM(F75:F77)","v":4248012},{"$f":"SUM(G75:G77)","v":2206866},{"$f":"SUM(E78:G78)","v":10656866}]
[]
[null,{"$f":"$C$55","v":"2020-21"}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,2461298,2446190,1098900,{"$f":"SUM(E81:G81)","v":6006388},null,null,null,null,null,null,null,{"$f":"E81/$H81","v":0.40978005416899477},0.40726473214850589,0.18295521368249937,{"$f":"SUM(P81:R81)-1","v":0}]
[null,{"$f":"B$76","v":"Regional"},null,null,1595312,1454839,900645,{"$f":"SUM(E82:G82)","v":3950796},null,null,null,null,null,null,null,0.40379508331991831,0.36823946364226351,0.22796545303781821,{"$f":"SUM(P82:R82)-1","v":0}]
[null,{"$f":"B$77","v":"Rural"},null,null,581336,545549,389097,{"$f":"SUM(E83:G83)","v":1515982},null,null,null,null,null,null,null,0.38347157156219536,0.35986509074646006,0.25666333769134464,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E81:E83)","v":4637946},{"$f":"SUM(F81:F83)","v":4446578},{"$f":"SUM(G81:G83)","v":2388642},{"$f":"SUM(E84:G84)","v":11473166}]
[]
[null,{"$f":"$C56","v":"2021-22"},null,null,null,null,null,null,{"$f":"$B$21","v":2024}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,2442971,2397688,1112228,{"$f":"SUM(E87:G87)","v":5952887},{"$f":"I86&B87","v":"2024Metropolitan"},{"$f":"(E75+E81+E87)/($H75+$H81+$H87)","v":0.40741545252180733},0.4094164988415418,0.1831680486366509,{"$f":"SUM(J87:L87)","v":1},null,{"$f":"M87-1","v":0},{"$f":"E87/$H87","v":0.41038423877355645},0.4027773414815366,0.18683841974490698,{"$f":"SUM(P87:R87)-1","v":0}]
[null,{"$f":"B$76","v":"Regional"},null,null,1683503,1495870,949632,{"$f":"SUM(E88:G88)","v":4129005},{"$f":"I86&B88","v":"2024Regional"},0.40233512790487463,0.36968932982838065,0.22797554226674471,{"$f":"SUM(J88:L88)","v":1},null,0,0.40772607444166331,0.36228340726155572,0.22999051829678094,{"$f":"SUM(P88:R88)-1","v":0}]
[null,{"$f":"B$77","v":"Rural"},null,null,589220,516782,374651,{"$f":"SUM(E89:G89)","v":1480653},{"$f":"I86&B89","v":"2024Rural"},0.38226010000883631,0.35992464218632819,0.2578152578048355,1,null,0,0.3979460413749879,0.34902303240529686,0.25303092621971524,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E87:E89)","v":4715694},{"$f":"SUM(F87:F89)","v":4410340},{"$f":"SUM(G87:G89)","v":2436511},{"$f":"SUM(E90:G90)","v":11562545},{"$f":"I86&B90","v":"2024NSW total"},0.40233277496108416,0.38895600060511842,0.20871122443379739,1,null,0]
[]
[null,{"$f":"$C$57","v":"2022-23"},null,null,null,null,null,null,{"$f":"$B$22","v":2025}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,2995468,2673164,1225469,{"$f":"SUM(E93:G93)","v":6894101},{"$f":"I92&B93","v":"2025Metropolitan"},{"$f":"(E81+E87+E93)/($H81+$H87+$H93)","v":0.41900914722116611},0.39871066062651062,0.18228019215232327,{"$f":"SUM(J93:L93)","v":1},null,{"$f":"M93-1","v":0},{"$f":"E93/$H93","v":0.43449726077410239},0.38774656768155846,0.17775617154433915,{"$f":"SUM(P93:R93)-1","v":0},null,"D24/9363, 'General Fund'  worksheet"]
[null,{"$f":"B$76","v":"Regional"},null,null,2174064,1639229,1069579,{"$f":"SUM(E94:G94)","v":4882872},{"$f":"I92&B94","v":"2025Regional"},0.42066007527922672,0.354088851890347,0.22525107283042625,{"$f":"SUM(J94:L94)","v":1},null,0,0.44524288164834136,0.335710008372122,0.21904710997953664,{"$f":"SUM(P94:R94)-1","v":0}]
[null,{"$f":"B$77","v":"Rural"},null,null,892933,588388,449535,{"$f":"SUM(E95:G95)","v":1930856},{"$f":"I92&B95","v":"2025Rural"},{"$f":"(E83+E89+E95)/($H83+$H89+$H95)","v":0.41877072936307747},0.33500193100301962,0.24622733963390295,1,null,0,0.46245447614943841,0.30472909424628247,0.23281642960427915,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E93:E95)","v":6062465},{"$f":"SUM(F93:F95)","v":4900781},{"$f":"SUM(G93:G95)","v":2744583},{"$f":"SUM(E96:G96)","v":13707829},{"$f":"I92&B96","v":"2025NSW total"},0.41955960149729721,0.37442497375048783,0.20601542475221496,1,null,0]
[]
[null,{"$f":"$C$58","v":"2023-24"},null,null,null,null,null,null,{"$f":"$B$23","v":2026}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,3316476,2914770,1314754,{"$f":"SUM(E99:G99)","v":7546000},{"$f":"I98&B99","v":"2026Metropolitan"},{"$f":"(E87+E93+E99)/($H87+$H93+$H99)","v":0.4293100648124738},0.39158665713920882,0.17910327804831738,{"$f":"SUM(J99:L99)","v":1},null,0,{"$f":"E99/$H99","v":0.43950119268486615},{"$f":"F99/$H99","v":0.38626689636893718},{"$f":"G99/$H99","v":0.17423191094619667},{"$f":"SUM(P99:R99)-1","v":0},null,"D25/18098, 'General Fund'  worksheet, AA154:AC156"]
[null,{"$f":"B$76","v":"Regional"},null,null,2161078,1757281,1132831,{"$f":"SUM(E100:G100)","v":5051190},{"$f":"I98&B100","v":"2026Regional"},0.42797527737014979,0.34788855091140503,0.22413617171844519,{"$f":"SUM(J100:L100)","v":1},null,0,0.42783542096020938,0.34789445655380219,0.22427012248598846,{"$f":"SUM(P100:R100)-1","v":0}]
[null,{"$f":"B$77","v":"Rural"},null,null,925567,626029,475555,{"$f":"SUM(E101:G101)","v":2027151},{"$f":"I98&B101","v":"2026Rural"},0.44270463680391864,0.31831351840343025,0.23898184479265114,1,null,0,0.45658512858686895,0.30882208577456738,0.23459278563856367,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E99:E101)","v":6403121},{"$f":"SUM(F99:F101)","v":5298080},{"$f":"SUM(G99:G101)","v":2923140},{"$f":"SUM(E102:G102)","v":14624341},{"$f":"I98&B102","v":"2026NSW total"},0.43066556560185981,0.36619389310087813,0.20314054129726206,1,null,0]
[]
[null,{"$f":"$C$59","v":"2024-25"},null,null,null,null,null,null,{"$f":"$B$24","v":2027}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,null,null,null,{"$f":"SUM(E105:G105)","v":0},{"$f":"I104&B105","v":"2027Metropolitan"},{"$f":"(E93+E99+E105)/($H93+$H99+$H105)","v":0.43711217809349118},0.38697333211173524,0.17591448979477359,{"$f":"SUM(J105:L105)","v":1},null,0]
[null,{"$f":"B$76","v":"Regional"},null,null,null,null,null,{"$f":"SUM(E106:G106)","v":0},{"$f":"I104&B106","v":"2027Regional"},0.43639167945599694,0.34190545619707224,0.22170286434693079,{"$f":"SUM(J106:L106)","v":1},null,0]
[null,{"$f":"B$77","v":"Rural"},null,null,null,null,null,{"$f":"SUM(E107:G107)","v":0},{"$f":"I104&B107","v":"2027Rural"},0.45944840420949229,0.30682537954076383,0.23372621624974388,1,null,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E105:E107)","v":0},{"$f":"SUM(F105:F107)","v":0},{"$f":"SUM(G105:G107)","v":0},{"$f":"SUM(E108:G108)","v":0},{"$f":"I104&B108","v":"2027NSW total"},0.43997992388158053,0.35997458013276074,0.20004549598565871,0.99999999999999989,null,0]
[]
[null,{"$f":"$C$60","v":"2025-26"},null,null,null,null,null,null,{"$f":"$B$25","v":2028}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,null,null,null,{"$f":"SUM(E111:G111)","v":0},{"$f":"I110&B111","v":"2028Metropolitan"},{"$f":"(E99+E105+E111)/($H99+$H105+$H111)","v":0.43950119268486615},0.38626689636893718,0.17423191094619667,{"$f":"SUM(J111:L111)","v":1},null,0]
[null,{"$f":"B$76","v":"Regional"},null,null,null,null,null,{"$f":"SUM(E112:G112)","v":0},{"$f":"I110&B112","v":"2028Regional"},0.42783542096020938,0.34789445655380219,0.22427012248598846,{"$f":"SUM(J112:L112)","v":1},null,0]
[null,{"$f":"B$77","v":"Rural"},null,null,null,null,null,{"$f":"SUM(E113:G113)","v":0},{"$f":"I110&B113","v":"2028Rural"},0.45658512858686895,0.30882208577456738,0.23459278563856367,1,null,0]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E111:E113)","v":0},{"$f":"SUM(F111:F113)","v":0},{"$f":"SUM(G111:G113)","v":0},{"$f":"SUM(E114:G114)","v":0},{"$f":"I110&B114","v":"2028NSW total"},0.43783996831036692,0.3622782045358488,0.19988182715378422,0.99999999999999989,null,0]
[]
[null,{"$f":"$C$61","v":"2026-27"},null,null,null,null,null,null,{"$f":"$B$25","v":2028}]
[null,{"$f":"B$75","v":"Metropolitan"},null,null,null,null,null,{"$f":"SUM(E117:G117)","v":0},{"$f":"I116&B117","v":"2028Metropolitan"},{"$f":"(E105+E111+E117)/($H105+$H111+$H117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(J117:L117)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"B$76","v":"Regional"},null,null,null,null,null,{"$f":"SUM(E118:G118)","v":0},{"$f":"I116&B118","v":"2028Regional"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(J118:L118)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
[null,{"$f":"B$77","v":"Rural"},null,null,null,null,null,{"$f":"SUM(E119:G119)","v":0},{"$f":"I116&B119","v":"2028Rural"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"B$78","v":"NSW total"},null,null,{"$f":"SUM(E117:E119)","v":0},{"$f":"SUM(F117:F119)","v":0},{"$f":"SUM(G117:G119)","v":0},{"$f":"SUM(E120:G120)","v":0},{"$f":"I116&B120","v":"2028NSW total"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,"Rounding factor",{"$f":"IF('Rate peg'!$D$9=2024,2,3)","v":3}]
[null,"Weights for rate peg from 1 July",null,null,{"$f":"E72","v":"All other operating costs"},{"$f":"F72","v":"Employee costs"},"Depre-ciation"]
[null,{"$f":"'Rate peg'!D9","v":2026}]
[null,{"$f":"B$75","v":"Metropolitan"},{"$f":"$B$124&B125","v":"2026Metropolitan"},{"$f":"COUNTIF('Rate peg calcs'!$C$37:$C$164,B125)","v":34},{"$f":"ROUND(INDEX(J$87:J$120,MATCH($C125,$I$87:$I$120,0)),$C$122)","v":0.42899999999999999},{"$f":"ROUND(INDEX(K$87:K$120,MATCH($C125,$I$87:$I$120,0)),$C$122)","v":0.39200000000000002},0.17899999999999999,{"$f":"SUM(E125:G125)","v":1},{"$f":"H125-1","v":0}]
[null,{"$f":"B$76","v":"Regional"},{"$f":"$B$124&B126","v":"2026Regional"},{"$f":"COUNTIF('Rate peg calcs'!$C$37:$C$164,B126)","v":37},{"$f":"ROUND(INDEX(J$87:J$120,MATCH($C126,$I$87:$I$120,0)),$C$122)","v":0.42799999999999999},{"$f":"ROUND(INDEX(K$87:K$120,MATCH($C126,$I$87:$I$120,0)),$C$122)","v":0.34799999999999998},{"$f":"ROUND(INDEX(L$87:L$120,MATCH($C126,$I$87:$I$120,0)),$C$122)","v":0.224},1,{"$f":"H126-1","v":0}]
[null,{"$f":"B$77","v":"Rural"},{"$f":"$B$124&B127","v":"2026Rural"},{"$f":"COUNTIF('Rate peg calcs'!$C$37:$C$164,B127)","v":57},0.443,0.318,0.23899999999999999,{"$f":"SUM(E127:G127)","v":1},0]
[null,{"$f":"B$78","v":"NSW total"},{"$f":"$B$124&B128","v":"2026NSW total"},{"$f":"SUM(D125:D127)","v":128},0.43099999999999999,0.36599999999999999,0.20300000000000001,{"$f":"SUM(E128:G128)","v":1},{"$f":"H128-1","v":0}]
[]
[]
[]
[{"$f":"A70+1","v":5},{"$f":"\"Table \"&A132","v":"Table 5"},{"$f":"\"Historical Rate Pegs (before population factor) up to \"&C147&\" (for information)\"","v":"Historical Rate Pegs (before population factor) up to 2023-24 (for information)"}]
[null,null,"Year",null,null,"Change in LGCI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources"]
[null,"Rate Peg for 1 July ","FY","Last data quarter","% change in annual average","Minus productivity adjustment","Plus Carbon tax adjustment","Plus other adjustments","Rate Peg before population factor"]
[null,2011,{"$f":"B135&\"-\"&RIGHT(B135+1,2)","v":"2011-12"},"Sep-2010",3.00970460644856E-2,2E-3,0,0,{"$f":"E135+G135+H135-F135","v":2.8097046064485598E-2},null,null,null,null,null,null,null,null,null,null,null,"IPART information"]
[null,{"$f":"B135+1","v":2012},"2012-13","Sep-2011",3.3774819409069234E-2,2.2000000000000001E-3,4.0000000000000001E-3,0,3.5574819409069237E-2,null,null,null,null,null,null,null,null,null,null,null,"Rate peg also available here"]
[null,2013,"2013-14","Sep-2012",3.6917898325247167E-2,2E-3,-1E-3,0,3.3917898325247164E-2]
[null,2014,"2014-15","Sep-2013",2.8114063416978086E-2,2E-3,-3.0000000000000001E-3,0,2.3114063416978088E-2]
[null,2015,"2015-16","Sep-2014",2.4699048258998824E-2,4.0000000000000002E-4,0,0,2.4299048258998823E-2]
[null,2016,"2016-17","Sep-2015",1.78E-2,0,0,0,1.78E-2]
[null,2017,"2017-18","Sep-2016",1.4681046807007325E-2,1.3344097616441201E-5,0,0,1.4667702709390884E-2]
[null,2018,"2018-19","Sep-2017",2.2851007673318824E-2,0,0,0,2.2851007673318824E-2]
[null,2019,"2019-20","Jun-2018",2.6886639341236362E-2,0,0,0,2.6886639341236362E-2]
[null,2020,"2020-21","Jun-2019",2.5641145174779556E-2,0,0,0,2.5641145174779556E-2]
[null,2021,"2021-22","Jun-2020",1.7725351562649427E-2,0,0,1.9238386230476369E-3,1.9649190185697066E-2]
[null,2022,"2022-23","Jun-2021",8.6806206492882065E-3,0,0,-1.8867652145119346E-3,6.793855434776272E-3]
[null,2023,"2023-24","Jun-2022",{"$f":"3.5%+0.2%","v":3.7000000000000005E-2},0,0,0,3.7000000000000005E-2]

{"sheet":"CPI T1","index":8,"n_rows":138,"n_cols":14,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE BASE COST CHANGE (BCC) - CPI FROM ABS"]
[null,"Source:","Consumer Price Index, Australia, June Quarter 2024 | Australian Bureau of Statistics (abs.gov.au)"]
[]
[null,"Time Series Workbook"]
[]
[]
[null,"6401.0 Consumer Price Index, Australia"]
[null,"TABLES 1 and 2. CPI: All Groups, Index Numbers and Percentage Changes"]
[]
[null,null,"Index Numbers ;  All groups CPI ;  Sydney ;","Index Numbers ;  All groups CPI ;  Melbourne ;","Index Numbers ;  All groups CPI ;  Brisbane ;","Index Numbers ;  All groups CPI ;  Adelaide ;","Index Numbers ;  All groups CPI ;  Perth ;","Index Numbers ;  All groups CPI ;  Hobart ;","Index Numbers ;  All groups CPI ;  Darwin ;","Index Numbers ;  All groups CPI ;  Canberra ;","Index Numbers ;  All groups CPI ;  Australia ;",null,"Sydney","Australia"]
[null,"Unit","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers"]
[null,"Series Type","Original","Original","Original","Original","Original","Original","Original","Original","Original"]
[null,"Data Type","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX",null,"Average","Average"]
[null,"Frequency","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter",null," over 4 "," over 5"]
[null,"Collection Month",3,3,3,3,3,3,3,3,3,null,"quarters","quarters"]
[null,"Series Start","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1980-09-01","1948-09-01","1948-09-01",null,"to June","to June"]
[null,"Series End","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01"]
[null,"No. Obs",304,304,304,304,304,304,176,304,304]
[null,"Series ID","A2325806K","A2325811C","A2325816R","A2325821J","A2325826V","A2325831L","A2325836X","A2325841T","A2325846C"]
[null,"2001-09-01",75.599999999999994,75.5,72.599999999999994,73.7,73.3,74.599999999999994,74.900000000000006,74,74.7]
[null,"2001-12-01",76.3,76.099999999999994,73.5,74.400000000000006,73.900000000000006,75.2,75.5,74.900000000000006,75.400000000000006]
[null,"2002-03-01",77,76.900000000000006,74.2,75,74.5,75.900000000000006,75.7,75.3,76.099999999999994]
[null,"2002-06-01",77.5,77.3,74.7,75.7,75,76.900000000000006,76.3,76.2,76.599999999999994]
[null,"2002-09-01",77.900000000000006,77.900000000000006,75.3,76.400000000000006,75.7,77.2,76.599999999999994,76.599999999999994,77.099999999999994]
[null,"2002-12-01",78.400000000000006,78.5,75.7,77.099999999999994,76,77.5,77,77.3,77.599999999999994]
[null,"2003-03-01",79.400000000000006,79.599999999999994,76.7,78.7,76.599999999999994,78.599999999999994,77.7,78.099999999999994,78.599999999999994]
[null,"2003-06-01",79.400000000000006,79.599999999999994,76.7,78.599999999999994,76.5,79.099999999999994,78,78.099999999999994,78.599999999999994,null,{"$f":"AVERAGE(C27:C30)/AVERAGE(C23:C26)-1","v":2.8394255874673702E-2},{"$f":"AVERAGE(K27:K30)/AVERAGE(K23:K26)-1","v":3.0052840158520278E-2}]
[null,"2003-09-01",79.5,80.099999999999994,77.5,79.2,77.2,79.2,77.900000000000006,78.8,79.099999999999994]
[null,"2003-12-01",80.2,80.3,78,79.599999999999994,77.5,79.7,78.3,79.3,79.5]
[null,"2004-03-01",80.900000000000006,81.099999999999994,78.7,80.400000000000006,77.8,80.3,78.599999999999994,79.900000000000006,80.2]
[null,"2004-06-01",81.2,81.3,79.099999999999994,80.900000000000006,78.599999999999994,81,78.900000000000006,80.400000000000006,80.599999999999994,null,{"$f":"AVERAGE(C31:C34)/AVERAGE(C27:C30)-1","v":2.1263091082196039E-2},{"$f":"AVERAGE(K31:K34)/AVERAGE(K27:K30)-1","v":2.4046168643796051E-2}]
[null,"2004-09-01",81.599999999999994,81.5,79.400000000000006,81.2,79.099999999999994,81.400000000000006,79.599999999999994,80.8,80.900000000000006]
[null,"2004-12-01",82.3,82.1,80,81.7,79.8,82.4,79.8,81.2,81.5]
[null,"2005-03-01",82.7,82.7,80.7,82.2,80.400000000000006,83.1,80.2,81.599999999999994,82.1]
[null,"2005-06-01",83.2,83,81.099999999999994,82.7,81.5,83.5,80.900000000000006,82.1,82.6,null,{"$f":"AVERAGE(C35:C38)/AVERAGE(C31:C34)-1","v":2.4860161591050201E-2},{"$f":"AVERAGE(K35:K38)/AVERAGE(K31:K34)-1","v":2.4107701941139759E-2}]
[null,"2005-09-01",84,83.9,81.599999999999994,83.6,82.4,84.3,81.8,83.1,83.4]
[null,"2005-12-01",84.3,84.3,82.3,83.9,83,84.8,82.2,83.7,83.8]
[null,"2006-03-01",85,85,83,84.7,83.8,85.4,82.9,84.5,84.5]
[null,"2006-06-01",86.4,86.2,84.5,85.8,85.4,86.4,84.4,86,85.9,null,{"$f":"AVERAGE(C39:C42)/AVERAGE(C35:C38)-1","v":3.0018192844148306E-2},{"$f":"AVERAGE(K39:K42)/AVERAGE(K35:K38)-1","v":3.2100275145215518E-2}]
[null,"2006-09-01",87.2,86.8,85.2,86.8,86.3,87.1,85.8,86.6,86.7]
[null,"2006-12-01",87,86.7,85.1,86.5,86.6,86.8,86.3,86.4,86.6]
[null,"2007-03-01",86.9,86.9,85.5,86.3,86.8,87.3,86.3,86.5,86.6]
[null,"2007-06-01",87.9,87.9,86.7,87.3,88,88.4,87.5,87.7,87.7,null,{"$f":"AVERAGE(C43:C46)/AVERAGE(C39:C42)-1","v":2.7377097438916476E-2},{"$f":"AVERAGE(K43:K46)/AVERAGE(K39:K42)-1","v":2.962085308056861E-2}]
[null,"2007-09-01",88.3,88.6,87.5,88,88.6,88.6,88.5,88.4,88.3]
[null,"2007-12-01",89.1,89.5,88.4,88.9,89.3,89.4,88.8,89.2,89.1]
[null,"2008-03-01",90.3,90.7,89.6,90.1,90.5,90.5,89.6,90.5,90.3]
[null,"2008-06-01",91.7,91.8,91.1,91.3,92,91.5,90.9,91.6,91.6,null,{"$f":"AVERAGE(C47:C50)/AVERAGE(C43:C46)-1","v":2.9799426934097317E-2},{"$f":"AVERAGE(K47:K50)/AVERAGE(K43:K46)-1","v":3.3659378596087475E-2}]
[null,"2008-09-01",92.7,92.9,92.4,92.5,92.9,92.5,92.5,93,92.7]
[null,"2008-12-01",92.4,92.3,92.2,92.2,92.6,92.3,92.1,92.6,92.4]
[null,"2009-03-01",92.5,92.6,92.4,92.2,92.5,92.5,92.2,92.9,92.5]
[null,"2009-06-01",92.9,92.9,92.9,92.7,93.3,93,93.2,93.5,92.9,null,{"$f":"AVERAGE(C51:C54)/AVERAGE(C47:C50)-1","v":3.0884808013355691E-2},{"$f":"AVERAGE(K51:K54)/AVERAGE(K47:K50)-1","v":3.1171722794322454E-2}]
[null,"2009-09-01",93.9,93.4,94.2,93.7,94,94.1,95,94.3,93.8]
[null,"2009-12-01",94.4,94,94.5,94.1,94.5,94.7,94.9,94.7,94.3]
[null,"2010-03-01",95.2,95.2,95.2,94.6,95.6,95.4,95.4,95.3,95.2]
[null,"2010-06-01",95.6,95.8,95.9,95.3,96.5,95.8,96.2,95.6,95.8,null,{"$f":"AVERAGE(C55:C58)/AVERAGE(C51:C54)-1","v":2.3211875843454743E-2},{"$f":"AVERAGE(K55:K58)/AVERAGE(K51:K54)-1","v":2.3211875843454743E-2}]
[null,"2010-09-01",96.3,96.3,96.9,96.2,96.9,96.8,97.2,96.3,96.5]
[null,"2010-12-01",96.7,96.9,97.4,96.5,97,96.9,97.1,96.7,96.9]
[null,"2011-03-01",98.2,98.5,98.6,98.1,98.1,98.2,98.2,98.1,98.3]
[null,"2011-06-01",99.2,99.2,99.6,99,99.4,99.1,99.2,99.2,99.2,null,{"$f":"AVERAGE(C59:C62)/AVERAGE(C55:C58)-1","v":2.9807438670535369E-2},{"$f":"AVERAGE(K59:K62)/AVERAGE(K55:K58)-1","v":3.1126351886045844E-2}]
[null,"2011-09-01",99.9,99.8,99.9,100,99.6,99.9,99.9,99.8,99.8]
[null,"2011-12-01",99.8,99.9,99.7,100,99.8,100,99.5,100.1,99.8]
[null,"2012-03-01",99.9,99.9,99.9,99.9,100,100.3,99.9,99.7,99.9]
[null,"2012-06-01",100.5,100.4,100.5,100.2,100.5,99.9,100.7,100.3,100.4,null,{"$f":"AVERAGE(C63:C66)/AVERAGE(C59:C62)-1","v":2.4846311475410054E-2},{"$f":"AVERAGE(K63:K66)/AVERAGE(K59:K62)-1","v":2.3023791250959436E-2}]
[null,"2012-09-01",102.2,101.6,101.6,101.7,101.6,100.6,102,101.4,101.8]
[null,"2012-12-01",102.3,102,101.9,102.1,101.9,101,102,101.8,102]
[null,"2013-03-01",102.7,102.4,102,102.1,102.4,101.3,103.7,101.9,102.4]
[null,"2013-06-01",103.1,102.6,102.5,102.3,103,101.7,104.6,102.5,102.8,null,{"$f":"AVERAGE(C67:C70)/AVERAGE(C63:C66)-1","v":2.5493626593351415E-2},{"$f":"AVERAGE(K67:K70)/AVERAGE(K63:K66)-1","v":2.2755688922230677E-2}]
[null,"2013-09-01",104.3,104,103.8,103.7,104.2,102.6,105.5,103.1,104]
[null,"2013-12-01",105,104.8,104.6,104.4,104.9,103.6,106.5,104.1,104.8]
[null,"2014-03-01",105.6,105.3,105.2,105.1,105.6,104.1,107.4,104.6,105.4]
[null,"2014-06-01",106,105.9,105.8,105.5,106.4,104.5,108.1,104.8,105.9,null,{"$f":"AVERAGE(C71:C74)/AVERAGE(C67:C70)-1","v":2.5834755057275283E-2},{"$f":"AVERAGE(K71:K74)/AVERAGE(K67:K70)-1","v":2.7139364303178315E-2}]
[null,"2014-09-01",106.6,106.1,106.5,105.9,106.9,104.6,108.3,105.2,106.4]
[null,"2014-12-01",106.8,106.3,106.7,106.2,107,104.7,108.5,105.3,106.6]
[null,"2015-03-01",107.3,106.4,106.7,106.3,107.1,105,108.3,105.2,106.8]
[null,"2015-06-01",108.3,107.1,107.4,106.8,107.7,105.1,108.3,105.6,107.5,null,{"$f":"AVERAGE(C75:C78)/AVERAGE(C71:C74)-1","v":1.92444761225945E-2},{"$f":"AVERAGE(K75:K78)/AVERAGE(K71:K74)-1","v":1.7138776481790075E-2}]
[null,"2015-09-01",108.6,107.6,108.1,107.1,108.1,105.7,108.7,105.8,108]
[null,"2015-12-01",108.9,108.3,108.5,107.3,108.6,106.6,109,106,108.4]
[null,"2016-03-01",108.7,108.2,108.5,107,107.9,106.4,108,106.2,108.2]
[null,"2016-06-01",109.3,108.6,109,107.5,108.2,106.4,108.3,106.4,108.6,null,{"$f":"AVERAGE(C79:C82)/AVERAGE(C75:C78)-1","v":1.5151515151515138E-2},{"$f":"AVERAGE(K79:K82)/AVERAGE(K75:K78)-1","v":1.3807629300257585E-2}]
[null,"2016-09-01",110.4,109.1,109.7,108.4,108.6,107.1,108.7,107.3,109.4]
[null,"2016-12-01",110.9,109.9,110.2,108.7,109,108,108.6,107.9,110]
[null,"2017-03-01",111.3,110.9,110.5,109.1,109,108.9,108.5,108.6,110.5]
[null,"2017-06-01",111.7,111,111,109.2,109,108.9,108.8,108.6,110.7,null,{"$f":"AVERAGE(C83:C86)/AVERAGE(C79:C82)-1","v":2.020665901262908E-2},{"$f":"AVERAGE(K83:K86)/AVERAGE(K79:K82)-1","v":1.7082179132040354E-2}]
[null,"2017-09-01",112.5,111.5,111.4,110.4,109.5,109.2,109.4,109.6,111.4]
[null,"2017-12-01",113.3,112.3,112.3,111.2,109.9,110.3,109.7,110.3,112.1]
[null,"2018-03-01",113.6,113.3,112.4,111.6,110,111.1,109.7,111.2,112.6]
[null,"2018-06-01",114,113.8,112.9,112.1,110.2,111.5,110.1,111.6,113,null,{"$f":"AVERAGE(C87:C90)/AVERAGE(C83:C86)-1","v":2.048165653837497E-2},{"$f":"AVERAGE(K87:K90)/AVERAGE(K83:K86)-1","v":1.9291874716296009E-2}]
[null,"2018-09-01",114.7,114,113.4,112.4,110.8,112.2,110.8,112.3,113.5]
[null,"2018-12-01",115.2,114.6,114,113,111.3,113.6,111,113.1,114.1]
[null,"2019-03-01",115.1,114.7,114.1,113.1,111.2,113.4,110.1,113.2,114.1]
[null,"2019-06-01",115.9,115.3,114.8,113.7,112,114.1,111,113.5,114.8,null,{"$f":"AVERAGE(C91:C94)/AVERAGE(C87:C90)-1","v":1.6541685046316701E-2},{"$f":"AVERAGE(K91:K94)/AVERAGE(K87:K90)-1","v":1.6477399242930346E-2}]
[null,"2019-09-01",116.5,115.9,115.5,114.5,112.6,114.7,111.3,114.3,115.4]
[null,"2019-12-01",117.1,116.9,116.3,115.4,113.1,116.7,111.5,115,116.2]
[null,"2020-03-01",117.4,117.8,116.2,115.8,113.5,117.2,111.8,115.5,116.6]
[null,"2020-06-01",114.7,115.7,113.6,114.6,112.1,115.6,109,112.8,114.4,null,{"$f":"AVERAGE(C95:C98)/AVERAGE(C91:C94)-1","v":1.0414406595790959E-2},{"$f":"AVERAGE(K95:K98)/AVERAGE(K91:K94)-1","v":1.3362541073384415E-2}]
[null,"2020-09-01",116.8,116.7,116.2,115.7,114.1,116.7,110.8,115.4,116.2]
[null,"2020-12-01",118,118.4,117.5,116.5,113,117.6,111.5,116.3,117.2]
[null,"2021-03-01",118.5,118.8,118.2,117.2,114.6,118.5,114.4,117.3,117.9]
[null,"2021-06-01",119.4,119.1,119.2,117.8,116.8,119.8,115.6,118.2,118.8,null,{"$f":"AVERAGE(C99:C102)/AVERAGE(C95:C98)-1","v":1.5031135924415073E-2},{"$f":"AVERAGE(K99:K102)/AVERAGE(K95:K98)-1","v":1.6212710765239891E-2}]
[null,"2021-09-01",120.2,120.1,120.7,118.6,117.7,120.2,117.3,119.7,119.7]
[null,"2021-12-01",121.6,121.4,122.6,120.4,119.4,122.9,118.2,120.9,121.3]
[null,"2022-03-01",123.7,124.2,125.3,122.7,123.3,125.4,120.7,123.6,123.9]
[null,"2022-06-01",125.7,126.4,127.9,125.3,125.4,127.6,123.2,125.6,126.1,null,{"$f":"AVERAGE(C103:C106)/AVERAGE(C99:C102)-1","v":3.9136873281150786E-2},{"$f":"AVERAGE(K103:K106)/AVERAGE(K99:K102)-1","v":4.4458625824292719E-2}]
[null,"2022-09-01",128.6,129,130.19999999999999,128.6,124.8,130.5,125.5,128,128.4]
[null,"2022-12-01",130.9,131.1,132.1,130.80000000000001,129.30000000000001,132.4,126.6,129.5,130.80000000000001]
[null,"2023-03-01",132.69999999999999,132.69999999999999,134.6,132.4,130.4,134,128.19999999999999,131.30000000000001,132.6]
[null,"2023-06-01",134,133.5,136,133.9,131.5,134.6,129.69999999999999,132.69999999999999,133.69999999999999,null,{"$f":"AVERAGE(C107:C110)/AVERAGE(C103:C106)-1","v":7.1254071661237983E-2},{"$f":"AVERAGE(K107:K110)/AVERAGE(K103:K106)-1","v":7.0264765784114003E-2}]
[null,"2023-09-01",135.80000000000001,135.30000000000001,137,136.19999999999999,132,135.80000000000001,130.9,133.69999999999999,135.30000000000001]
[null,"2023-12-01",136.4,136.1,137.69999999999999,137.1,134,136.80000000000001,131.5,134.30000000000001,136.1]
[null,"2024-03-01",137.69999999999999,137.5,139.19999999999999,138.1,134.80000000000001,138.1,132.4,135.6,137.4]
[null,"2024-06-01",139.1,138.4,140.6,139.9,137.6,138.30000000000001,133.6,136.80000000000001,138.80000000000001,null,{"$f":"AVERAGE(C111:C114)/AVERAGE(C107:C110)-1","v":4.3329532497149215E-2},{"$f":"AVERAGE(K111:K114)/AVERAGE(K107:K110)-1","v":4.2055185537583029E-2}]
[null,"2024-09-01",139.80000000000001,139.30000000000001,139.4,140.6,137,136.80000000000001,133.80000000000001,137.19999999999999,139.1]
[null,"2024-12-01",139.69999999999999,139.5,140.19999999999999,140.5,137.9,138.9,133.69999999999999,137.30000000000001,139.4]
[null,"2025-03-01",140.9,140.69999999999999,142.9,141.19999999999999,138.6,140,134.6,138.6,140.69999999999999]
[null,"2025-06-01",141.80000000000001,141.19999999999999,144.1,142.4,141.30000000000001,140.69999999999999,135.69999999999999,139,141.69999999999999,null,{"$f":"AVERAGE(C115:C118)/AVERAGE(C111:C114)-1","v":2.4043715846994607E-2},{"$f":"AVERAGE(K115:K118)/AVERAGE(K111:K114)-1","v":2.4287801314828439E-2}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C119:C122)/AVERAGE(C115:C118)-1","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K119:K122)/AVERAGE(K115:K118)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C123:C126)/AVERAGE(C119:C122)-1","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K123:K126)/AVERAGE(K119:K122)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C127:C130)/AVERAGE(C123:C126)-1","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K127:K130)/AVERAGE(K123:K126)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C131:C134)/AVERAGE(C127:C130)-1","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K131:K134)/AVERAGE(K127:K130)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C135:C138)/AVERAGE(C131:C134)-1","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K135:K138)/AVERAGE(K131:K134)-1","v":{"$error":"#DIV/0!"}}]

{"sheet":"PPI T17","index":9,"n_rows":138,"n_cols":48,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE BASE COST CHANGE (BCC) - PPI FROM ABS"]
[null,"Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Producer Price Indexes, Australia, June Quarter 2024 | Australian Bureau of Statistics (abs.gov.au)"]
[]
[]
[null,"Time Series Workbook"]
[]
[null,"6427.0 Producer Price Indexes, Australia"]
[null,"Table 17. Output of the Construction industries, subdivision and class index numbers"]
[]
[null,null,"Index Number ;  30 Building construction Australia ;","Index Number ;  30 Building construction New South Wales ;","Index Number ;  30 Building construction Victoria ;","Index Number ;  30 Building construction Queensland ;","Index Number ;  30 Building construction South Australia ;","Index Number ;  30 Building construction Western Australia ;","Index Number ;  30 Building construction Tasmania ;","Index Number ;  30 Building construction Northern Territory ;","Index Number ;  30 Building construction Australian Capital Territory ;","Index Number ;  3011 House construction Australia ;","Index Number ;  3011 House construction New South Wales ;","Index Number ;  3011 House construction Victoria ;","Index Number ;  3011 House construction Queensland ;","Index Number ;  3011 House construction South Australia ;","Index Number ;  3011 House construction Western Australia ;","Index Number ;  3011 House construction Tasmania ;","Index Number ;  3011 House construction Northern Territory ;","Index Number ;  3011 House construction Australian Capital Territory ;","Index Number ;  3019 Other residential building construction Australia ;","Index Number ;  3019 Other residential building construction New South Wales ;","Index Number ;  3019 Other residential building construction Victoria ;","Index Number ;  3019 Other residential building construction Queensland ;","Index Number ;  3019 Other residential building construction South Australia ;","Index Number ;  3019 Other residential building construction Western Australia ;","Index Number ;  3019 Other residential building construction Tasmania ;","Index Number ;  3019 Other residential building construction Northern Territory ;","Index Number ;  3019 Other residential building construction Australian Capital Territory ;","Index Number ;  3020 Non-residential building construction Australia ;","Index Number ;  3020 Non-residential building construction New South Wales ;","Index Number ;  3020 Non-residential building construction Victoria ;","Index Number ;  3020 Non-residential building construction Queensland ;","Index Number ;  3020 Non-residential building construction South Australia ;","Index Number ;  3020 Non-residential building construction Western Australia ;","Index Number ;  3020 Non-residential building construction Tasmania ;","Index Number ;  3020 Non-residential building construction Northern Territory ;","Index Number ;  3020 Non-residential building construction Australian Capital Territory ;","Index Number ;  31 Heavy and civil engineering construction Australia ;","Index Number ;  3101 Road and bridge construction Australia ;","Index Number ;  3101 Road and bridge construction New South Wales ;","Index Number ;  3101 Road and bridge construction Victoria ;","Index Number ;  3101 Road and bridge construction Queensland ;","Index Number ;  3101 Road and bridge construction South Australia ;","Index Number ;  3101 Road and bridge construction Western Australia ;","Index Number ;  3109 Other heavy and civil engineering construction Australia ;",null," Road and bridge construction New South Wales ;"]
[null,"Unit","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers"]
[null,"Series Type","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original",null,"Average"]
[null,"Data Type","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX",null," over 4 "]
[null,"Frequency","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter",null,"quarters"]
[null,"Collection Month",3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,"to June"]
[null,"Series Start","1996-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1996-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","1996-09-01","2007-03-01","1997-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","1998-09-01","2007-03-01"]
[null,"Series End","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01"]
[null,"No. Obs",112,104,104,104,104,104,104,104,104,112,104,104,104,104,104,104,104,104,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,70,108,104,104,104,104,104,70]
[null,"Series ID","A2333649T","A2333670K","A2333691W","A2333712W","A2333733J","A2333754V","A2333775F","A2333796T","A2333817T","A2333652F","A2333673T","A2333694C","A2333715C","A2333736R","A2333757A","A2333778L","A2333799X","A2333820F","A2333655L","A2333676X","A2333697K","A2333718K","A2333739W","A2333760R","A2333781A","A2333802A","A2333823L","A2333658V","A2333679F","A2333700L","A2333721X","A2333742K","A2333763W","A2333784J","A2333805J","A2333826V","A85219099L","A2333664R","A2333685A","A2333706A","A2333727L","A2333748X","A2333769K","A85220823L"]
[null,"2001-09-01",66.599999999999994,67.900000000000006,71.599999999999994,62.2,70.3,56.3,60.2,53.7,65.599999999999994,68,72.5,73.8,61.8,70.400000000000006,53.9,58.9,53.5,67.599999999999994,67.3,65.8,70.599999999999994,68.3,69.2,60.3,59.9,54.8,63.2,65.3,65,69.099999999999994,62.9,69.900000000000006,60.2,60.9,53.7,62.6,null,63.4,64.5,64,60.6,63.2,65.5]
[null,"2001-12-01",67,68.2,72.3,62.4,71.400000000000006,56.6,60.4,54,67.2,68.7,73.099999999999994,75.2,61.9,71.599999999999994,54.2,59.2,53.9,68.900000000000006,67.7,66.2,70.599999999999994,68.599999999999994,70.099999999999994,60.7,60,54.9,65,65.599999999999994,65.099999999999994,69.2,63.4,70.900000000000006,60.6,61,53.9,64.5,null,62.7,63,64,60,62.9,65.5]
[null,"2002-03-01",67.599999999999994,68.7,72.8,63.3,72.3,57.1,60.6,54.4,67.5,69,73.3,75.099999999999994,62.8,72.5,54.5,59.6,54.8,69.3,68.5,66.8,72.099999999999994,69.400000000000006,71.599999999999994,61.6,60,55,65.400000000000006,66.3,65.7,70.099999999999994,64.2,71.7,61.4,60.9,53.9,64.7,null,63.6,64.8,64.099999999999994,60.7,62.5,66.099999999999994]
[null,"2002-06-01",68.3,69.400000000000006,73.099999999999994,64.2,73.400000000000006,57.4,61.9,55.2,68.400000000000006,69.7,74.099999999999994,75.7,63.8,73.400000000000006,54.6,61.7,55.9,70.599999999999994,69.3,67.7,72.3,70.5,72.7,61.9,60.3,55.7,66.2,66.900000000000006,66.2,70.3,65.2,72.900000000000006,61.8,61.5,54.4,65.099999999999994,null,65.099999999999994,66.8,65.8,62.4,63,67]
[null,"2002-09-01",68.900000000000006,70.099999999999994,73.3,65.599999999999994,74,57.6,63.3,55.8,69.3,70.3,74.5,75.900000000000006,65.2,74.5,55,62.9,56.6,71.3,70.2,68.599999999999994,72.400000000000006,72,72.7,62.3,61.9,56.1,66.900000000000006,67.599999999999994,67.2,70.400000000000006,66.400000000000006,72.900000000000006,61.9,63.1,55.1,66.2,null,66,67.8,66.8,63,63.8,67.3]
[null,"2002-12-01",69.400000000000006,70.3,73.7,66.5,74.599999999999994,58.2,63.7,55.9,70,70.8,74.8,76.400000000000006,66.099999999999994,75.5,55.5,63.7,56.6,72.2,70.599999999999994,68.900000000000006,72.599999999999994,72.8,72.8,62.8,62.1,56.1,67.400000000000006,67.900000000000006,67.2,70.599999999999994,67.5,72.900000000000006,62.5,62.9,55.2,66.7,null,67,68.7,67.599999999999994,64.400000000000006,65.400000000000006,68]
[null,"2003-03-01",70.5,71.3,75.099999999999994,67.400000000000006,75.099999999999994,59.1,65.7,56.9,71.3,71.900000000000006,75.8,78.099999999999994,67,76.099999999999994,56.1,66.5,58.4,73.7,71.599999999999994,70,73.8,73.5,72.8,64.099999999999994,63.3,56.6,69,69,68.3,71.7,68.5,73.2,64,63.9,55.7,67.599999999999994,null,67.8,69.599999999999994,68.3,65.3,66.2,68.7]
[null,"2003-06-01",72.2,73.3,77.099999999999994,69.3,75.7,60.6,66.7,56.9,72.900000000000006,73.3,76.2,80.099999999999994,69.7,76.599999999999994,57.6,68.400000000000006,58.4,76.400000000000006,74,73,75.900000000000006,75.3,73.2,65.7,63.4,56.7,69.7,70.8,71,73.7,69.7,73.900000000000006,65.5,64,55.8,68.099999999999994,null,68.8,70.099999999999994,70.400000000000006,65.8,67.400000000000006,69.5,null,null,{"$f":"AVERAGE(AO27:AO30)/AVERAGE(AO23:AO26)-1","v":6.5997684291779102E-2}]
[null,"2003-09-01",73.7,74.900000000000006,77.5,71.5,77,62.1,67.400000000000006,57.1,75.7,74.599999999999994,77.099999999999994,80.400000000000006,72.900000000000006,78,59.4,68.8,58.5,79.099999999999994,75.599999999999994,74.7,76.400000000000006,77.2,73.5,66.8,64.8,57,72.900000000000006,72.400000000000006,73.2,74.099999999999994,71.400000000000006,75.400000000000006,66.599999999999994,64.900000000000006,55.9,70.900000000000006,null,69.3,70.8,70.900000000000006,66.599999999999994,67,69.400000000000006]
[null,"2003-12-01",74.599999999999994,76,77.5,73.3,78.3,63.3,68.099999999999994,58,76.2,75.599999999999994,77.8,80.2,75.599999999999994,80,60.6,69.599999999999994,60.2,80,76.8,76,76.900000000000006,79.099999999999994,73.8,67.8,65.099999999999994,57.6,72.900000000000006,73.3,74.5,74.400000000000006,72.599999999999994,75.599999999999994,67.7,65.5,56.2,70.900000000000006,null,69.900000000000006,71.5,71.099999999999994,67.599999999999994,67.5,69.7]
[null,"2004-03-01",76.5,78.900000000000006,79.099999999999994,75,79.8,64.400000000000006,69.3,58.3,77.2,76.400000000000006,78.7,80.7,76.599999999999994,81.7,61.8,71.5,60.9,80.400000000000006,79.8,80,79.599999999999994,81,76.7,68.8,65.400000000000006,57.6,74.2,76.099999999999994,78.599999999999994,77.099999999999994,74.8,76.400000000000006,68.7,65.900000000000006,56.2,72.599999999999994,null,70.3,72.400000000000006,71.3,68.2,67.2,70]
[null,"2004-06-01",78.2,80.2,80.8,78,80.3,65.900000000000006,70.7,60.5,77.5,77.599999999999994,80,81.5,78.2,82.4,63.3,73.8,63.1,81,81.7,81.5,81.400000000000006,84.7,76.900000000000006,70.099999999999994,65.7,59.8,74.400000000000006,78.3,80,79.900000000000006,79,76.599999999999994,70.3,66.3,58.6,72.5,null,71,73.099999999999994,71.2,69.900000000000006,67.400000000000006,70.400000000000006,null,null,{"$f":"AVERAGE(AO31:AO34)/AVERAGE(AO27:AO30)-1","v":4.1998551774076853E-2}]
[null,"2004-09-01",79.400000000000006,81.099999999999994,82.2,79.099999999999994,80.400000000000006,67.8,72.7,62.2,77.8,78.599999999999994,80.8,82.6,78.7,82.3,64.8,75.099999999999994,64.8,81.3,82.8,82.2,82.4,86.1,77.2,72.599999999999994,68.8,60.8,74.8,79.8,81,82.1,80.3,77.099999999999994,73,68.900000000000006,60.4,72.8,null,71.8,74,71.599999999999994,70.8,68.8,70.7]
[null,"2004-12-01",81.099999999999994,83.3,82.8,80.7,81.5,70.400000000000006,74.900000000000006,64.3,79.5,79.8,82.1,83,80.099999999999994,83.5,67.099999999999994,79,65.2,81.400000000000006,85.2,85.2,83.3,87.9,78.900000000000006,75,68.900000000000006,64.3,77.099999999999994,81.8,83.7,82.8,82.3,77.7,76,69.099999999999994,63.4,76.400000000000006,null,72.7,74.8,72.099999999999994,71.7,70,72.8]
[null,"2005-03-01",82.6,84.2,83.8,83.3,83.6,72.599999999999994,76.599999999999994,65.8,81.599999999999994,81,83.2,84.1,80.400000000000006,83.8,70,80.8,66.8,81.599999999999994,86.9,86.2,84.1,91.9,83.3,76.2,70.5,65.8,81.400000000000006,83.6,84.3,83.7,86.3,82.5,77.5,70.7,65,80.400000000000006,null,73.400000000000006,75.5,72.400000000000006,72.599999999999994,70.400000000000006,73.8]
[null,"2005-06-01",83.5,84.9,83.7,84.9,84,74.8,77.3,69.099999999999994,82.7,81.7,83.9,84,80.8,84,72.5,81.599999999999994,68.7,82.4,87.8,86.5,83.8,94.2,84.4,78,70.8,70.2,83,84.7,85.2,83.5,88.9,83.3,79.3,71.3,69.2,81.900000000000006,null,74.2,76.400000000000006,72.599999999999994,73.3,71.7,75.3,null,null,{"$f":"AVERAGE(AO35:AO38)/AVERAGE(AO31:AO34)-1","v":4.4822793606671407E-2}]
[null,"2005-09-01",84.4,84.9,84.5,86.4,85.1,77.2,78.099999999999994,70.099999999999994,83.3,82.7,84.2,85.8,80.599999999999994,84.7,75.2,81.900000000000006,69.599999999999994,83.1,88.5,86.5,83.6,96.7,86.6,79.8,71.900000000000006,70.8,83.5,85.4,84.9,83.4,91.4,85.1,81.099999999999994,72.900000000000006,70.3,82.3,null,75.599999999999994,77.400000000000006,73.7,75.2,73.3,76.900000000000006]
[null,"2005-12-01",85.1,85.6,84.1,87.8,85.7,79.8,78.5,71.2,84.7,83.4,84.5,85.8,81.3,85,78.400000000000006,81.900000000000006,71.2,84.1,89.4,87.4,82.8,98.7,87.2,81.7,72.8,71.5,84.9,86.1,85.9,82.6,93.2,85.9,82.8,73.7,71.099999999999994,84.3,null,76.8,78.400000000000006,75,76.7,74.099999999999994,78.3]
[null,"2006-03-01",85.8,85.9,83.9,89,86.2,82.2,79.5,72.8,85.9,83.7,84.3,85,81.3,85.7,81.3,83.5,73.400000000000006,84.8,90.3,87.7,83.1,100.7,88.1,83.2,73,72.599999999999994,86.5,87.2,86.8,82.8,95.1,86.6,84.4,74.2,72.400000000000006,86,null,77.8,79.3,75.599999999999994,78,74.599999999999994,79.7]
[null,"2006-06-01",87,86.9,84.6,90.3,87.1,85,80.2,75,86.9,84.7,84.7,85.5,82.5,86.4,84.5,84.2,76.5,85.6,91.5,88.8,84.5,101.9,89.1,85.5,73.3,74.099999999999994,87.5,88.6,88.2,83.8,96.6,87.4,87.1,74.7,74.099999999999994,87,null,79.3,80.099999999999994,77.2,80.099999999999994,76,82.1,null,null,{"$f":"AVERAGE(AO39:AO42)/AVERAGE(AO35:AO38)-1","v":4.8220818091120776E-2}]
[null,"2006-09-01",87.8,87.7,84.2,91.6,87.9,87.7,82.4,77,87.2,84.8,84.6,84.2,82.7,86.9,86.8,84.5,79.099999999999994,86.2,92.9,89.9,84.9,104.2,90.3,88.7,78,75.599999999999994,87.6,90.1,89.6,84.5,98.6,88.7,90.3,78.900000000000006,75.7,87.1,null,80.5,81.7,77.7,81.7,76.8,83.2]
[null,"2006-12-01",88.5,87.4,86,92.4,88.3,89.3,83.1,79.8,88.3,85.3,84.4,85.4,83.1,86.9,87.8,84.5,82.4,86.8,93.4,89.3,86.5,105.4,91.3,90.9,81.7,78,88.8,91.2,89.5,87,99.7,89.8,92.7,80.099999999999994,78.3,88.8,null,81,82,78.8,82.1,77.400000000000006,83.3]
[null,"2007-03-01",89.4,87.3,87.3,94.2,88.7,90.5,83.8,81.5,88.9,86.2,84.8,86,86,86.8,88.7,85.1,83.6,87,94,89.2,87.3,106.6,92.5,92.7,82.1,80.2,90.6,92.1,89,89.5,100.9,91.2,94.6,80.8,80.3,89.6,84,81.400000000000006,82.7,78.900000000000006,82.5,78.099999999999994,83.8,85.5]
[null,"2007-06-01",90.6,88.2,88.9,95.5,90.2,92.2,85.6,82.9,89.7,87.1,85.4,86.5,87.6,88.5,89.7,87.3,84.2,87.4,95.4,90.2,89.8,108,93.5,95.2,83.4,82.3,91.3,93.8,90.2,92.3,101.9,92.2,97.1,82,82.2,90.9,84.6,82.1,83.3,79.5,83.2,78.599999999999994,85,86,null,{"$f":"AVERAGE(AO43:AO46)/AVERAGE(AO39:AO42)-1","v":4.6002538071065802E-2}]
[null,"2007-09-01",91.9,89,90.5,96.8,91.4,93.8,86.6,84.8,90.5,88.2,86.5,87.3,88.6,89.7,90.5,88.8,86.5,88.9,96.6,90.6,92.5,109.7,94.5,98.2,83.9,84,91.5,95.2,90.8,94.6,103.4,93.6,100,82.5,83.7,91.1,85.7,83.5,84.5,80.599999999999994,85,79.5,86.7,87]
[null,"2007-12-01",93.2,89.8,92.1,98.6,92,95.1,87.3,86.3,91.4,89.5,86.9,89.1,91.5,90.2,90.9,89.7,87.5,89.9,97.7,91.6,93.7,110.1,95.1,101,84,85.9,92.3,96.4,91.9,96,104,94.3,103.1,82.8,85.5,91.9,86.6,84.9,85.6,81.7,87.3,80.8,88.6,87.6]
[null,"2008-03-01",94.9,91.5,94.4,99.9,94,96.4,88.6,87.6,92,91.1,88.8,91.1,93.1,92.5,91.2,89.9,88.3,90.1,99.5,93.1,96.5,111,96.7,104.5,86.9,87.3,92.8,98.4,93.7,98.7,105.2,95.8,105.7,86.2,87.1,92.7,87.7,86.3,86.4,82.9,89.5,82.3,90.5,88.6]
[null,"2008-06-01",96.4,94,94.8,101.5,95.3,98.1,90,89.2,93.4,92.1,90,91.5,94.5,93.9,92,91.1,89.1,91.3,101.4,96,97.1,112.7,97.9,107.2,88.1,89.5,93.9,100.4,97,99.1,107.1,97.1,109.1,88,89.2,94.3,89.2,88,88,84.2,91.8,84.2,92,89.9,null,{"$f":"AVERAGE(AO47:AO50)/AVERAGE(AO43:AO46)-1","v":4.4889293296936694E-2}]
[null,"2008-09-01",98,95.3,96,103.8,97.8,99.8,91.4,91.1,95.7,93.4,90.9,92,96.6,95.8,93.4,92,90.6,94.8,103.1,97.5,98.9,114.3,100.7,109,89.6,91.8,95.7,102.6,98.9,101.1,110,100.5,111.3,90.3,91.3,96.1,92.1,90.8,89.4,86.5,97.2,87.4,94.8,92.9]
[null,"2008-12-01",97.6,95.8,93,104.2,98.7,100.6,91.8,92.9,96.2,93.6,91.5,90.7,97.8,97,94.4,92,92.3,94.7,102.6,98.4,94.6,114.2,101,110.6,90.4,93.5,96.7,101.3,99.1,96.1,109.4,100.9,111.6,91.5,93.1,96.9,93.9,91.9,89.7,88.6,98.6,89.9,94.8,95.1]
[null,"2009-03-01",96.2,95.3,91.2,101.2,98.5,99.3,92.1,94.4,96.4,93.1,91.5,89.7,97.1,97.2,94,92,93.6,94.7,100.1,98,92.2,107.6,100.7,107.7,91.3,95,97.1,98.8,97.9,93.2,104.6,100.1,108.3,92.5,94.7,97.1,94.2,91.1,89.7,88.5,95.3,89.9,93.8,96]
[null,"2009-06-01",95.9,95.7,90.4,100.5,98.3,98.9,92.5,95.5,96.6,94.4,93.4,91.6,97.9,97.7,94.1,92.5,94.6,95.8,98.3,97.5,87.9,105.3,100.2,106.8,91.3,96.5,96.9,96.9,97.1,89.3,102.1,98.9,107,92.5,95.8,96.9,94,90.8,89.5,87.8,95.2,90.5,94.1,95.9,null,{"$f":"AVERAGE(AO51:AO54)/AVERAGE(AO47:AO50)-1","v":4.00580551523948E-2}]
[null,"2009-09-01",96,95.1,92.7,98.9,98.6,98.5,96,95.9,96.5,95.6,94.1,94.6,98,98.4,94.4,95.9,94.9,96.8,97,96.1,89.4,101.7,99.8,105.3,94.9,96.8,96.4,96,95.6,90.9,98.6,98.5,105.6,96.2,96.3,96.4,94,91.6,91,88.4,95.5,91.4,93.4,95.4]
[null,"2009-12-01",96.3,95.6,93.2,99,98.7,98.4,96.1,96.3,96.6,96.1,94.9,95.5,98,98.7,94.7,96.1,95.1,96.8,97.1,96.3,89.3,101.8,99.7,105,94.9,97.4,96.5,96.1,95.9,90.9,98.8,98.4,104.8,96.2,96.8,96.5,93.8,92.2,91.6,89.9,95.7,91.8,93.6,94.7]
[null,"2010-03-01",96.9,96.5,93.7,99.3,99.5,99,97.4,97.1,97,96.9,95.8,96,98.8,99.6,95.9,96.7,95.8,97.1,97.5,97.5,89.5,101.6,100.4,104.5,97.7,98.3,97,96.5,96.6,91.7,98.7,99.1,104.2,98.7,97.5,97,94.3,92.6,92.2,89.5,96.4,92.8,94,95.4]
[null,"2010-06-01",97.2,96.6,94.8,99,100.2,99,97.8,98,98,97.5,96.2,97,99,100,97.2,97,96.1,98.5,97.3,97.2,90.4,101.1,101.3,101.7,98.7,99.6,97.8,96.7,96.6,92.9,97.8,100.1,102.2,99.2,98.7,97.8,94.6,93.2,92.8,90.2,96.6,94.6,94,95.5,null,{"$f":"AVERAGE(AO55:AO58)/AVERAGE(AO51:AO54)-1","v":2.5955902874686076E-2}]
[null,"2010-09-01",98.1,96.9,97.1,99.3,100.7,99.2,99.9,98.9,98.8,98,96.4,97.5,99.6,100.5,97.5,99.5,97.5,99.5,98.7,97.7,95.7,101.1,101.9,101.6,100.1,100.2,98.7,98,96.9,97,97.8,100.9,102.1,100.5,99.5,98.6,95.9,93.6,93,90.5,97.4,94.8,95,97.3]
[null,"2010-12-01",98.8,98,98.2,99.6,101.1,99.3,100,99.9,99.1,98.8,97.5,98.2,100.5,100.6,97.8,99.5,98.7,99.5,99.2,98.8,97,100.4,102.3,101.6,100.4,100.9,99.1,98.8,98.1,98.6,97.5,101.6,102.1,100.9,100.3,99,96.4,94.4,93.5,93.3,97.3,95,94,97.6]
[null,"2011-03-01",99.1,98.4,98.3,100.2,101,99,100.1,100.2,99.7,99.6,98.5,99.5,101,101.4,98,99.6,99.1,100.2,98.9,98.8,95.5,100.9,100.3,100.1,100.5,101.1,99.6,98.5,98.1,97.6,98.3,100.5,100.7,101,100.6,99.5,96.5,94.6,93.4,93.6,97.8,95.2,94.5,97.7]
[null,"2011-06-01",100.2,99.6,100.6,101,100.6,99.2,100.2,100.3,100.3,100.1,99.6,99.9,101.7,101.2,98.5,99.7,99.5,100.3,100.5,99.6,100.8,101.7,99.8,100,100.5,101.1,100.5,100.2,99.5,101.6,99.2,99.8,100.6,101,100.6,100.2,98.6,98.2,97.3,98.3,100.3,97.6,97.6,98.8,null,{"$f":"AVERAGE(AO59:AO62)/AVERAGE(AO55:AO58)-1","v":2.6115342763873617E-2}]
[null,"2011-09-01",100,99.7,100.6,99.7,99.7,99.5,100.1,99.6,100.7,99.9,99.4,100.3,100.1,100.1,99.1,99.9,99.4,100.3,100,100,100.6,99.6,99.1,100,100.4,99.8,101,100.1,99.9,101,99.2,99.3,100.2,100.4,99.8,100.8,98.7,98.1,98.5,98.4,98,97.5,97.8,99.1]
[null,"2011-12-01",100.1,100,100.4,100.2,100,99.7,100.2,99.7,100,100,100,100,100.1,100.2,99.6,99.9,99.5,100.3,100.2,100,100.6,100.4,99.4,100,100.6,99.8,99.9,100.3,99.9,101,100.2,99.7,100,100.6,99.8,99.8,99.6,99.3,99.2,99,99.1,100.4,99.7,99.8]
[null,"2012-03-01",99.9,100,99.5,100,99.9,100,99.9,100.2,99.8,100,100.2,99.8,99.9,99.8,100.1,100.1,100.5,99.7,99.8,99.9,99.4,100.1,100.1,100,99.6,100,99.7,99.7,99.9,99,100.2,100,100,99.6,99.9,99.9,100.4,100.6,100.7,100.8,100.4,101,100.5,100.3]
[null,"2012-06-01",100.1,100.3,99.5,100,100.4,100.8,99.9,100.5,99.5,100.2,100.4,99.9,99.9,99.8,101.3,100.1,100.6,99.7,100,100.2,99.4,99.9,101.4,100,99.4,100.3,99.3,99.9,100.3,99,100.4,101.1,99.9,99.4,100.5,99.5,101.3,102,101.7,101.9,102.5,101.1,101.9,100.8,null,{"$f":"AVERAGE(AO63:AO66)/AVERAGE(AO59:AO62)-1","v":6.0710498409331848E-2}]
[null,"2012-09-01",100.3,101.2,98.8,101.4,100.6,100.6,97.4,99.9,99.7,100.8,103,98.2,103.5,100.2,100.9,95.5,102.5,99.7,99.9,100.3,99.4,99.8,101.5,100,98.6,99,99.6,99.9,100.3,99,100.4,101.2,99.9,98.6,98.8,99.7,102,102.8,102.5,103,103.3,102.5,102.6,101.5]
[null,"2012-12-01",100.2,101.5,98.5,100.9,101,100.7,97.3,100.4,99.6,100.9,104.4,96.3,105.1,100.9,101.5,95.5,103,99.9,100,100,101,98,101.7,99.5,98.5,99.4,99.5,99.6,100,99.9,98.5,101.4,99.6,98.5,99.2,99.5,102.4,103.2,103.4,103.3,103.5,102.9,102.6,101.9]
[null,"2013-03-01",101,101.9,100.8,100.8,101.2,101.2,97,101,99.7,102.8,105.5,101.2,104.4,100.8,102.9,95.6,104.2,100,100.1,100,101,98.1,101.8,99.5,98.4,99.6,99.5,99.6,100,99.9,98.8,101.7,99.3,97.6,99.7,99.5,102.7,103.8,103.9,104.3,104.1,103.4,103.2,102.1]
[null,"2013-06-01",101.6,102.3,101.2,101.7,101.4,102.1,97.2,102.2,100,103.9,106.2,102,106.4,101.1,104.5,96.2,105.7,99.8,100.2,100.2,100.9,98.2,102,99.5,98.4,100.5,100,100,100.3,100.3,99.1,101.9,99.6,97.6,100.8,100.1,103.5,104.4,104.5,104.7,104.5,104.6,103.8,103,null,{"$f":"AVERAGE(AO67:AO70)/AVERAGE(AO63:AO66)-1","v":3.5491127218195473E-2}]
[null,"2013-09-01",101.9,103,101,101.9,101.6,102.7,97.1,104.1,100.4,104.3,108.1,101.4,106.1,101.3,106,96.4,106.3,99.5,100.3,100.3,100.9,98.7,102.1,99.5,98.1,102.4,100.4,100.1,100.3,100.3,99.6,102.1,99.6,97.2,103.5,100.7,104.4,105,105.1,105.8,105.5,106.1,102.5,104.1]
[null,"2013-12-01",102.2,103.8,100.8,102.4,101.4,103.5,97,104.6,100.9,105.2,109.1,102.2,107.2,100.7,107.6,96.4,106.7,100.3,100.3,101,100.1,98.8,102.2,99.5,98,102.7,100.9,100.1,101,99.3,99.7,102.3,99.6,97,104.1,101.1,105.1,106.1,106.7,106.6,106.1,107,104.4,104.6]
[null,"2014-03-01",102.5,104.4,100.3,103,101.7,104.1,97.2,104.7,101.2,105.3,109.7,101,108.1,100.8,108.9,96.8,106.8,99.9,100.7,101.7,100.1,99.5,102.4,99.5,98.3,102.7,101.4,100.4,101.5,99.3,100,102.7,99.6,97,104.1,101.7,105.9,106.3,107.1,106.8,106.7,107.6,104.1,105.6]
[null,"2014-06-01",103.7,105.5,102.7,103.8,101.8,104.3,97.7,104.9,101.9,107,111.6,104.2,109.1,100.8,109.6,97.2,106.9,100.1,101.6,102.4,101.7,100.6,102.5,99.3,99.2,102.9,102.2,101.2,102.2,101.3,100.6,102.8,99.6,97.5,104.5,102.6,106.2,106.8,108,107.1,107,107.9,104.5,105.8,null,{"$f":"AVERAGE(AO71:AO74)/AVERAGE(AO67:AO70)-1","v":3.0412744388124358E-2}]
[null,"2014-09-01",104.7,107,103.4,105.7,101.8,104.6,98,105.7,102.2,108.2,114,105.5,109.5,100.9,110,97.8,107,101.1,102.4,103.4,101.8,102.8,102.5,99.3,99.2,103.7,102.4,102.2,103.4,101.4,103.6,102.9,99.7,97.5,105.6,102.7,106.7,107.3,108.5,107.3,107.4,109.8,104.8,106.4]
[null,"2014-12-01",105.3,107.6,103.8,106.9,101.9,105.1,98.3,105.8,102.8,109.4,115.6,106.4,111.7,101.2,111.1,98.3,107,102.3,102.5,103.4,101.8,103.6,102.5,99.3,99.8,103.9,102.7,102.4,103.4,101.4,104.1,102.9,99.7,97.7,105.8,102.9,106.8,106.4,108.7,107.2,104.9,109.9,104,106.9]
[null,"2015-03-01",106.1,108.8,103.9,108.8,102.7,105.5,98.5,106,102.8,110.4,118.2,106.4,112.4,102.9,112.1,98.3,107.4,101.6,103.2,103.9,101.9,106.4,102.7,99.3,100.6,103.9,103,103.1,103.8,101.6,106.8,103,99.6,98,105.8,103.3,107.1,106.6,108.7,107.1,105.3,109.8,104.3,107.2]
[null,"2015-06-01",106.9,110.3,104.8,109.2,102.9,105.6,99.3,106.7,102.9,112,121.1,108.5,113.4,103.3,112.8,99.4,107.8,100.2,103.5,104.8,101.9,106.4,102.6,98.9,101.2,104.5,103.7,103.3,104.7,101.6,106.8,102.9,99.3,98.4,106.8,103.8,107.4,106.9,108.7,107.4,106.3,108.9,104.2,107.6,null,{"$f":"AVERAGE(AO75:AO78)/AVERAGE(AO71:AO74)-1","v":1.8037011009604198E-2}]
[null,"2015-09-01",107.4,112.1,104.8,109.6,102.9,105.4,101,105.9,103,112.8,122.7,109.5,114.3,103.4,112.4,103,107.7,100.4,103.5,106.9,100.2,106.5,102.7,98.9,101.4,103.5,103.8,103.6,106.5,101,106.9,102.9,99.2,98.6,105.7,103.9,107.5,107.2,109.7,107.6,106.4,110,103.7,107.6]
[null,"2015-12-01",107.8,112.1,105.2,110.7,103,105.5,102.6,106.4,103.7,112.9,122.4,109.9,114.2,103.5,112.3,103.7,108,100.7,104.3,107,100.7,109.2,102.8,99.1,104.6,104,104.7,104.2,106.6,101.6,108.4,103,99.5,100.8,106.3,104.6,107.8,107.9,109.8,109.7,107.3,111,103.6,107.6]
[null,"2016-03-01",108,112.4,105.4,111.7,103.2,104.4,102.9,106.8,104,112.9,122.7,110.4,114.6,103.8,110.1,104.3,108.1,102.2,104.7,107.3,100.5,111,104,99.1,104.6,103.5,104.7,104.6,106.9,101.5,109.6,103.3,99.3,100.8,105.7,104.6,107.6,107.4,109.4,107.5,107.2,110.6,103,107.6]
[null,"2016-06-01",108.5,113.4,105.5,112.9,103.8,104.4,103.9,104.7,105.2,113.8,124.5,111.4,115.7,104.1,110,105.5,108.2,102.6,105.1,108.1,99.9,112.8,104.7,99.3,105.5,101.2,106.2,104.9,107.7,101.3,110.6,103.7,99.3,101.7,103.5,105.9,107.1,106.4,109.4,105.1,104.7,110.6,103.4,107.4,null,{"$f":"AVERAGE(AO79:AO82)/AVERAGE(AO75:AO78)-1","v":8.5135757017946734E-3}]
[null,"2016-09-01",108.9,114.3,105.4,114,104.2,104.1,104.8,104,105.5,114.3,125,112.4,116.5,104.4,109.6,105.8,108.1,102.7,105.5,108.9,99.3,114.5,105.1,99.3,106.8,100.3,106.6,105.1,108.6,100.4,111.6,104.1,99,103.5,102.6,106.2,107.2,106.4,110,104.2,104.6,111.3,103.6,107.4]
[null,"2016-12-01",109.8,116,105.7,115.7,104.4,104.2,104.8,104.2,106.2,115,126.2,113.6,116.6,104.3,109.8,105.7,108,103.2,106.5,110.6,99.2,116.9,105.6,99.3,106.8,100.4,107.5,106.2,110.8,100.3,114.4,104.6,99,103.5,102.9,107,107.4,107.2,110.6,103.9,106.5,112.1,104.3,107.5]
[null,"2017-03-01",110.5,117.1,106.3,117.1,104.6,103.8,105.8,104.6,106.7,116.3,128.4,115.2,119.3,104.7,109.2,105.7,108.2,103.6,106.9,111.2,99.2,117.6,105.7,99.2,110,100.9,108,106.5,111.4,100.3,115.1,104.7,98.8,105.4,103.5,107.6,107.9,107.6,110.6,104.4,107.8,113.4,104.5,108]
[null,"2017-06-01",111.5,118.8,106.8,118.6,104.7,103.8,107.1,105.2,107.4,117.3,129.30000000000001,116.6,121.3,104.6,109.1,106.4,108.4,104.1,107.8,113.3,99.2,118.8,106.1,99.2,112.2,101.2,108.7,107.4,113.5,100.3,116.1,105,98.8,107.4,104.4,108.3,108.8,108.4,111.2,105.9,108.9,114.2,104.6,108.9,null,{"$f":"AVERAGE(AO83:AO86)/AVERAGE(AO79:AO82)-1","v":9.3543235227013799E-3}]
[null,"2017-09-01",112,119.9,107.7,118.3,105.2,103.5,107.5,105.3,108.4,118.3,130.9,119.1,120.5,105.2,109.2,106.5,108.7,104.9,108,114.1,99.2,118.5,106.4,97.8,112.7,101.3,109.7,107.7,114.4,100.3,116.5,105.3,98.4,108.2,104.5,109.4,109.5,109.4,111.5,109,109.6,115.4,104.8,109.6]
[null,"2017-12-01",112.5,120.5,108.2,118.9,106.1,103.3,108.4,105.5,109.3,119.3,131.6,120.4,122.6,106.4,108.9,107.2,108.7,106.6,108.2,114.7,99.3,118.1,107.1,97.8,113.6,101.7,110.4,107.9,114.9,100.3,116.4,105.9,98.4,109.5,104.7,110.1,110.2,110.3,112.3,109.6,110.7,117.1,106.1,110.3]
[null,"2018-03-01",112.9,121.6,108.6,119.5,107.4,102.3,108.9,105.5,110,120,134.1,121.1,123.9,108.3,106.8,107.7,108.7,107.3,108.5,115.2,99.5,118.2,108.1,97.8,114.2,101.7,111,108.2,115.5,100.6,116.6,106.7,98.2,109.9,104.7,110.8,110.8,111.7,113,113.7,111.3,119,106.4,110.6]
[null,"2018-06-01",114.2,122.8,111,119.7,107.6,102.1,110.6,105.5,110.8,121.2,134.9,123.8,124.4,107.9,106.4,110.6,108.8,108.5,109.9,116.8,101.7,118.2,108.7,97.8,114.8,101.7,111.5,109.4,116.6,103,116.7,107.4,98.2,110.5,104.7,111.6,112.5,113.3,115,117.1,112.5,118,106.8,112.4,null,{"$f":"AVERAGE(AO87:AO90)/AVERAGE(AO83:AO86)-1","v":2.1247739602169968E-2}]
[null,"2018-09-01",114.6,124.2,111,120,107.4,102.1,111.5,105.1,111.6,121,135.6,122.5,124.8,106.9,106.3,111,109.4,109.7,110.8,118.6,102.2,118.2,109,97.8,116.3,100.9,112.2,110.1,118.1,103.5,116.9,107.6,98.2,111.8,103.7,112.4,113.6,114.9,116.6,119,114,120.1,107.8,113.3]
[null,"2018-12-01",115.1,125.1,111.5,119.7,108.2,102.2,111.7,105.3,112.5,121.3,136.80000000000001,122.8,124.2,107.6,106.5,111,109.5,110.8,111.4,119.2,102.8,118.6,109.8,97.8,116.7,101,113.1,110.5,118.9,104.2,116.6,108.4,98.2,112.4,104,113.2,114.7,115.8,117,121,115,121.5,108.3,114.5]
[null,"2019-03-01",115.3,126.1,111,119.9,108.8,102.2,112,104.7,112.4,120.9,138,121,123.6,108,106.5,111.4,108.2,110.2,111.9,120.1,102.9,119.5,110.6,97.8,117.2,100.8,113.1,111,119.8,104.2,117.1,109.2,98.2,112.5,103.7,113.2,115.3,115.8,117.3,120.6,115,121.2,108.5,115.1]
[null,"2019-06-01",115.8,127,111.5,119.6,109,102.4,114.4,104.5,113.1,120.3,137.19999999999999,120,122.5,108,107,114.3,108.7,110.2,112.9,121.5,104.1,119.5,110.8,97.8,119.3,100.4,113.9,111.9,121.5,105.5,117.1,109.4,98.2,114.4,103.2,114.1,115.9,116.4,117.9,120.7,115.6,122.1,109,115.8,null,{"$f":"AVERAGE(AO91:AO94)/AVERAGE(AO87:AO90)-1","v":3.7627268702965733E-2}]
[null,"2019-09-01",115.8,126.8,111.4,119.9,108.8,102.5,116.1,104.9,113.6,120,136.1,119.8,122.7,107.2,107.4,117.1,109.4,109.3,113.1,121.5,104.1,120.5,111,97.8,120,100.8,114.7,112,121.5,105.5,117.1,109.7,98.2,115.1,103.5,115,116.6,116.9,118.5,122,115.8,122,109.1,116.5]
[null,"2019-12-01",116,126.4,112.2,120.5,109.4,102.4,117.8,105.2,114.5,120.7,134.5,122,124,108.6,107,119.1,110.1,110.5,113.2,121.5,104.1,120.5,111.2,97.8,121.9,100.8,115.6,112.1,121.5,105.5,117.4,109.8,98.2,116.3,103.6,115.9,116.8,117.1,118.3,122.6,116,122.3,109.9,116.8]
[null,"2020-03-01",116,126.2,112.4,119.9,109.8,102.9,118.3,105.4,114.8,121.4,136.69999999999999,122.7,122.5,109.3,108.3,119.7,110.6,109.7,112.7,120.4,104.1,120.5,111.5,97.8,122.5,100.8,116.1,111.8,120.6,105.5,117.4,110,98.2,116.9,103.6,116.5,117,116.7,118,121.5,115.7,122.1,109.9,117.1]
[null,"2020-06-01",116.2,125.8,112.8,120.1,109.6,103.6,117.8,107.2,115,121.3,136.1,122,123.1,108.7,110.4,119.9,111.4,110,113,120.1,105.1,120.5,111.5,97.8,121,102.6,116.3,112.1,120.4,106.4,117.4,110,98.2,116.2,105.8,116.7,117.1,115.8,117.5,120,114.8,120.7,108.9,117.5,null,{"$f":"AVERAGE(AO95:AO98)/AVERAGE(AO91:AO94)-1","v":7.4658703071672772E-3}]
[null,"2020-09-01",116.2,125.9,113.1,119.4,107.5,105.1,118.2,107.8,115.5,122,136,122.8,122.8,108.4,115,120.9,111.4,111.8,112.6,119.9,105.1,119.4,108.5,97.8,121,103.6,116.3,111.9,120.7,106.4,116.5,106.9,98.2,116.2,106.7,116.7,117.2,116.1,118.6,118.7,115.2,120.2,108.9,117.6]
[null,"2020-12-01",116.9,125.4,114.1,121.2,107.9,106.8,120.4,107.9,115.6,124.2,137.30000000000001,124.7,126.4,109.7,119.3,123.1,111.4,112.3,112.4,118.7,105.4,119.6,108.3,97.9,123.9,103.6,116.4,112.1,119.7,107.2,118,106.7,98.7,117.8,106.7,116.8,117.6,116.8,119.6,119.3,115.7,121.6,109.3,117.8]
[null,"2021-03-01",117.8,125.3,114.7,122.2,109.4,110.1,123.9,108,115.7,125.9,136.80000000000001,126.6,128.30000000000001,112.3,125.4,124.3,111.7,111.4,112.8,118.7,105.4,120.1,109.3,99.8,130.30000000000001,104,116.7,112.6,119.7,107.3,118.8,107.6,100.6,122.4,106.8,117.1,117.9,116.6,118.6,119.8,114.7,122.8,110.4,118.3]
[null,"2021-06-01",120,129.1,115.6,124.4,110.7,113.5,129.1,108.3,116.5,128.1,139.69999999999999,127.2,131.5,114.2,129.4,130.5,112.3,113.5,114.9,122.7,106.5,121.1,110.1,102.5,135.30000000000001,104.1,117.2,114.9,123.7,108.2,120.8,108.7,103.7,126.6,107,117.7,119.9,118.6,120.9,122.2,116.1,125.1,112.7,120.3,null,{"$f":"AVERAGE(AO99:AO102)/AVERAGE(AO95:AO98)-1","v":1.1433410967605084E-2}]
[null,"2021-09-01",122.5,130.80000000000001,116.7,130.80000000000001,112.6,116.1,133.9,111.3,118.2,132.80000000000001,145.1,130.19999999999999,140.69999999999999,118.2,131.1,137.9,118.4,119.6,116.1,123.2,106.6,125.2,110.8,104.9,139,105.2,117.6,116.6,124.2,108.5,126.5,109.3,107.1,129.4,109.1,118.1,122.5,120.3,122.2,123.5,117.7,127.3,115.6,123.1]
[null,"2021-12-01",126,135.5,118.1,135.6,115.8,122.3,138.6,112.7,119.5,138,149,132.9,149.9,125.7,138.30000000000001,147.80000000000001,119.2,123.4,118.7,127.5,107.2,129.1,111.6,110.2,139.5,106.2,118.1,119.3,129.30000000000001,109.2,128.4,110.1,112.7,130.6,111,118.8,124.2,121.9,123.4,124.9,119,130.5,119.4,124.8]
[null,"2022-03-01",129.69999999999999,139.1,121.3,139.69999999999999,118.7,128.5,141.30000000000001,115.4,121.2,144.80000000000001,155.30000000000001,139,157.9,130.9,150.9,149,121.6,128.1,120.8,130,108.9,131.1,113.2,113.1,143.9,108.7,119,121.7,132.1,111.2,130.80000000000001,111.9,115.8,134.1,113.8,119.6,127.1,125.2,126.9,128.30000000000001,121.8,134.4,122.7,127.7]
[null,"2022-06-01",134.6,144,126.3,146.1,122.2,132.1,147.30000000000001,119.4,122.9,153.5,162.80000000000001,149.69999999999999,168.9,136.9,156.5,153.6,125.1,133.4,123.7,134.4,111,134,115.4,115.1,152.19999999999999,112.6,119.7,125,135.69999999999999,113.5,135.6,113.8,118.6,140.4,118.1,120.4,130.69999999999999,129,130.19999999999999,132.30000000000001,126.4,138.69999999999999,126.2,131.19999999999999,null,{"$f":"AVERAGE(AO103:AO106)/AVERAGE(AO99:AO102)-1","v":5.2334100900146563E-2}]
[null,"2022-09-01",138.19999999999999,147.9,129.80000000000001,150.1,126.5,133.6,154.5,121.8,124.7,160,170.3,156.4,174.7,146.19999999999999,159.6,164.2,126,139.4,125.9,136.69999999999999,112.9,137.1,117.3,115.3,153.80000000000001,115,120.5,127.3,138.5,115.6,138.9,115.2,118.9,143.30000000000001,120.9,121.3,134.19999999999999,132.5,133.4,135.80000000000001,129.5,146.5,128.4,134.69999999999999]
[null,"2022-12-01",140.4,150.1,133.19999999999999,151.19999999999999,129.19999999999999,133.9,156.19999999999999,122.9,125.1,161.80000000000001,173.3,157.5,176.4,148.9,161.1,166.1,125,139.4,128.30000000000001,138.30000000000001,117.6,137.1,120.1,115.4,155.5,116.1,120.9,129.69999999999999,140.80000000000001,119.7,139.9,117.8,118.3,144.69999999999999,122.8,121.9,136.1,135.30000000000001,136.5,136.6,134,149.9,130.69999999999999,136.4]
[null,"2023-03-01",141.9,153.6,133.19999999999999,152.4,131.4,134.6,158,123.7,127.2,163.1,179.2,155.69999999999999,176,152.69999999999999,161.69999999999999,168.5,125,148.30000000000001,129.80000000000001,140.6,118.3,139.19999999999999,121.4,116,156.4,117,121.4,131.4,143.6,120.7,141.80000000000001,119.1,119.3,145.9,123.8,122.4,136.5,136.5,137.69999999999999,137.4,135,152.80000000000001,131.4,136.6]
[null,"2023-06-01",143.30000000000001,155.30000000000001,134.5,153.80000000000001,133.80000000000001,134.69999999999999,158.5,124.1,127.9,164.7,180.6,157.69999999999999,178,156.4,161.1,168.5,125.5,151.4,131,142.1,119.1,141,123.2,116.7,158.19999999999999,117.4,121.5,132.6,145.4,121.7,142.80000000000001,120.7,119.8,146.9,124.2,122.6,137.69999999999999,137,137.9,138.80000000000001,135.6,153.9,131,137.9,null,{"$f":"AVERAGE(AO107:AO110)/AVERAGE(AO103:AO106)-1","v":8.5140242689476953E-2}]
[null,"2023-09-01",145.19999999999999,157.4,135.6,157.19999999999999,134.80000000000001,137.1,160.80000000000001,125.9,128.6,166.3,183.7,157.80000000000001,178.1,158.4,165.7,171.8,127,154,133,143.9,120.5,145.80000000000001,124,118,159.6,118.5,121.7,134.6,147.19999999999999,123.2,148,121.2,120.7,147.69999999999999,126.2,122.8,138.9,138.9,140.4,140.9,138.4,153.5,130.4,139]
[null,"2023-12-01",148,159.30000000000001,140.5,157.4,136.69999999999999,141.80000000000001,162.9,130.4,129.5,168.4,185.2,158.9,178.5,160.6,175.5,175.1,127.2,158,136.4,145.9,127.4,145.5,125.2,119.6,159.80000000000001,122.4,121.9,137.69999999999999,149.19999999999999,129.5,148.1,122.8,122,148.6,132.19999999999999,123.1,139.69999999999999,140.1,141.6,142.5,138.69999999999999,155.19999999999999,132,139.69999999999999]
[null,"2024-03-01",150.30000000000001,161.80000000000001,142.1,160.30000000000001,138.6,145.19999999999999,165.3,130.69999999999999,130.9,170.1,184.6,160.69999999999999,180.1,162.4,182,178.8,127.2,163,138.9,149,128.9,150.6,127.4,121.6,160.5,122.5,122.3,140.1,152.80000000000001,131.19999999999999,151.1,124.9,123.2,149.30000000000001,132.6,123.6,141.6,142.19999999999999,144.69999999999999,144.69999999999999,139.69999999999999,157.30000000000001,133.1,141.5]
[null,"2024-06-01",152.30000000000001,163.80000000000001,143.30000000000001,163.1,141.69999999999999,150.19999999999999,163.69999999999999,131.30000000000001,130.9,171.8,184.8,161.30000000000001,180.8,167.8,191.5,175.4,127.2,162.9,141.1,151.19999999999999,130.19999999999999,155.9,129.4,123.9,162.19999999999999,122.7,122.5,142.19999999999999,155.5,132.6,154.30000000000001,126.6,125.3,150,133.30000000000001,123.8,142.4,142.5,145.30000000000001,142.69999999999999,141.1,158.1,133.69999999999999,142.4,null,{"$f":"AVERAGE(AO111:AO114)/AVERAGE(AO107:AO110)-1","v":4.8579285059578314E-2}]
[null,"2024-09-01",153.69999999999999,165.6,143.9,164.6,142.5,153.9,165.2,131.4,130.5,173.6,186.5,162.1,182.8,167.6,199.3,175.2,127.2,159,142.19999999999999,152.80000000000001,130.69999999999999,156.9,131.5,125.1,164.5,123,122.9,143.5,157.4,133.1,155.9,127.9,126.3,153.69999999999999,133.5,124.1,143,143.6,146.5,144.1,142.5,157.9,134.19999999999999,143]
[null,"2024-12-01",154.30000000000001,166.4,144.30000000000001,165.2,142,155.9,165.4,132.19999999999999,131.4,173.1,184.8,160.69999999999999,185.7,164.6,200.7,174.7,127.2,161.19999999999999,143.4,154.4,131.80000000000001,157.30000000000001,132.5,127.2,165.5,124.2,123.3,144.5,159.1,134.4,154.6,128.80000000000001,128.6,155,134.6,124.8,143.5,144.69999999999999,147.69999999999999,145.9,143.6,157.80000000000001,135,143.19999999999999]
[null,"2025-03-01",154.6,167.4,143.69999999999999,165.4,143.4,156.9,166.8,135.69999999999999,131,171.9,183.1,157.6,185.9,167,201.5,176.6,127.2,158.1,144.19999999999999,156.1,132.19999999999999,157.30000000000001,133.19999999999999,128.80000000000001,166.6,126.3,123.5,145.6,161,135,155,129.6,129.80000000000001,155.69999999999999,139.30000000000001,125,143.9,145.30000000000001,148.69999999999999,144.69999999999999,144.6,158.80000000000001,136.19999999999999,143.6]
[null,"2025-06-01",155.69999999999999,168.8,145,165.5,143.4,158.1,169.1,138.4,131.5,172.4,184.2,158.9,184.5,165.6,201.9,180.5,126.8,160.30000000000001,145.4,157.6,133.30000000000001,157.80000000000001,134.1,130.80000000000001,166.9,129.19999999999999,123.6,146.9,162.4,136.30000000000001,156,130.4,131.5,155.80000000000001,143.1,125.2,145.1,146.4,149.1,null,null,null,null,null,null,{"$f":"AVERAGE(AO115:AO118)/AVERAGE(AO111:AO114)-1","v":3.4965034965035002E-2}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO119:AO122)/AVERAGE(AO115:AO118)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO123:AO126)/AVERAGE(AO119:AO122)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO127:AO130)/AVERAGE(AO123:AO126)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO131:AO134)/AVERAGE(AO127:AO130)-1","v":{"$error":"#DIV/0!"}}]
[null,"<add>"]
[null,"<add>"]
[null,"<add>"]
[null,"<add>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO135:AO138)/AVERAGE(AO131:AO134)-1","v":{"$error":"#DIV/0!"}}]

{"sheet":"BCC calcs","index":10,"n_rows":82,"n_cols":10,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"Calculation of BCC"]
[null," "]
[]
[null,"List of tables"]
[null,{"$f":"INDEX(B$13:B$145,MATCH($I8,$A$13:$A$145,0))","v":"Table 1"},"Changes in costs ",null,null,null,null,null,1]
[null,"Table 2","Calculation of the BCC for metropolitan, regional and rural councils",null,null,null,null,null,{"$f":"I8+1","v":2}]
[null,"Table 3","Calculation of the average BCC for NSW ",null,null,null,null,null,{"$f":"I9+1","v":3}]
[]
[]
[1,{"$f":"\"Table \"&A13","v":"Table 1"},"Changes in costs "]
[]
[]
[null,{"$f":"'BCC Inputs'!B17","v":"Rate peg for 1 July "},{"$f":"'BCC Inputs'!C17","v":"Rate peg for FY"},{"$f":"'BCC Inputs'!D17","v":"Report date for forecasts"},{"$f":"'BCC Inputs'!E17","v":"Forecast for year to 30 June"},null,"Other costs","Employee costs","Asset costs"]
[]
[]
[null,"Selected option",null,null,null,null,{"$f":"'BCC Inputs'!F19","v":"RBA CPI forecast"},{"$f":"'BCC Inputs'!R36","v":"Award or RBA forecast plus super-annuation guarantee"},"CPI forecast + PPI premium"]
[null,{"$f":"'BCC Inputs'!B40","v":2024},{"$f":"'BCC Inputs'!C21","v":"2024-25"},{"$f":"'BCC Inputs'!D21","v":"Aug- 23"},{"$f":"'BCC Inputs'!E21","v":2025},null,{"$f":"'BCC Inputs'!H21","v":3.2000000000000001E-2},{"$f":"'BCC Inputs'!R40","v":4.4999999999999929E-2},{"$f":"IF(G20=\".\",\".\",G20+'BCC Inputs'!I59)","v":4.0324544211690024E-2}]
[null,{"$f":"'BCC Inputs'!B41","v":2025},{"$f":"'BCC Inputs'!C22","v":"2025-26"},{"$f":"'BCC Inputs'!D22","v":"Aug- 24"},{"$f":"'BCC Inputs'!E22","v":2026},null,{"$f":"'BCC Inputs'!H22","v":3.4500000000000003E-2},{"$f":"'BCC Inputs'!R41","v":3.5023923444975846E-2},{"$f":"IF(G21=\".\",\".\",G21+'BCC Inputs'!I60)","v":3.9657377992846035E-2}]
[null,{"$f":"'BCC Inputs'!B42","v":2026},{"$f":"'BCC Inputs'!C23","v":"2026-27"},{"$f":"'BCC Inputs'!D23","v":"Aug- 25"},{"$f":"'BCC Inputs'!E23","v":2027},null,{"$f":"'BCC Inputs'!H23","v":2.75E-2},{"$f":"'BCC Inputs'!R42","v":2.9028846153845933E-2},{"$f":"IF(G22=\".\",\".\",G22+'BCC Inputs'!I61)","v":3.5431349074178851E-2}]
[null,{"$f":"'BCC Inputs'!B43","v":2027},{"$f":"'BCC Inputs'!C24","v":"2027-28"},{"$f":"'BCC Inputs'!D24","v":"Aug- 26"},{"$f":"'BCC Inputs'!E24","v":2028},null,{"$f":"'BCC Inputs'!H24","v":"."},{"$f":"'BCC Inputs'!R43","v":-4.8355899419728621E-3},{"$f":"IF(G23=\".\",\".\",G23+'BCC Inputs'!I62)","v":"."}]
[null,{"$f":"'BCC Inputs'!B44","v":2028},{"$f":"'BCC Inputs'!C25","v":"2028-29"},{"$f":"'BCC Inputs'!D25","v":"Aug- 27"},{"$f":"'BCC Inputs'!E25","v":2029},null,{"$f":"'BCC Inputs'!H25","v":"."},{"$f":"'BCC Inputs'!R44","v":0},{"$f":"IF(G24=\".\",\".\",G24+'BCC Inputs'!I63)","v":"."}]
[null,{"$f":"'BCC Inputs'!B45","v":2029},{"$f":"'BCC Inputs'!C26","v":"2029-30"},{"$f":"'BCC Inputs'!D26","v":"Aug- 28"},{"$f":"'BCC Inputs'!E26","v":2030},null,{"$f":"'BCC Inputs'!H26","v":"."},{"$f":"'BCC Inputs'!R45","v":0},{"$f":"IF(G25=\".\",\".\",G25+'BCC Inputs'!I64)","v":"."}]
[null,{"$f":"'BCC Inputs'!B46","v":2030},{"$f":"'BCC Inputs'!C27","v":"2030-31"},{"$f":"'BCC Inputs'!D27","v":"Aug- 29"},{"$f":"'BCC Inputs'!E27","v":2031},null,{"$f":"'BCC Inputs'!H27","v":"."},{"$f":"'BCC Inputs'!R46","v":0},{"$f":"IF(G26=\".\",\".\",G26+'BCC Inputs'!I65)","v":"."}]
[null,{"$f":"'BCC Inputs'!B47","v":2031},{"$f":"'BCC Inputs'!C28","v":"2031-32"},{"$f":"'BCC Inputs'!D28","v":"Aug- 30"},{"$f":"'BCC Inputs'!E28","v":2032},null,{"$f":"'BCC Inputs'!H28","v":"."},{"$f":"'BCC Inputs'!R47","v":0},{"$f":"IF(G27=\".\",\".\",G27+'BCC Inputs'!I66)","v":"."}]
["ungroup to see more rows"]
[]
[{"$f":"A13+1","v":2},{"$f":"\"Table \"&A30","v":"Table 2"},"Calculation of the BCC for metropolitan, regional and rural councils"]
[null,"Metropolitan",null,{"$f":"D$16","v":"Report date for forecasts"},{"$f":"E$16","v":"Forecast for year to 30 June"},null,{"$f":"G16","v":"Other costs"},{"$f":"H16","v":"Employee costs"},{"$f":"I16","v":"Asset costs"},"3-factor BCC"]
[null,"Selected option",null,null,null,null,null,null,null,"(unrounded)"]
[null,{"$f":"B16","v":"Rate peg for 1 July "},{"$f":"C16","v":"Rate peg for FY"},null,null,"Weight",{"$f":"'BCC Inputs'!E$125","v":0.42899999999999999},{"$f":"'BCC Inputs'!F$125","v":0.39200000000000002},{"$f":"'BCC Inputs'!G$125","v":0.17899999999999999},{"$f":"SUM(G33:I33)-1","v":0}]
[null,{"$f":"B20","v":2024},{"$f":"C20","v":"2024-25"},{"$f":"D$20","v":"Aug- 23"},{"$f":"E$20","v":2025},null,{"$f":"G20","v":3.2000000000000001E-2},{"$f":"H20","v":4.4999999999999929E-2},{"$f":"I20","v":4.0324544211690024E-2},{"$f":"SUMPRODUCT($G$33:$I$33,G34:I34)","v":3.8586093413892485E-2}]
[null,{"$f":"B21","v":2025},"2025-26",{"$f":"D$21","v":"Aug- 24"},{"$f":"E$21","v":2026},null,{"$f":"G21","v":3.4500000000000003E-2},3.5023923444975846E-2,3.9657377992846035E-2,{"$f":"SUMPRODUCT($G$33:$I$33,G35:I35)","v":3.562854865114997E-2}]
[null,{"$f":"B22","v":2026},"2026-27",{"$f":"D$22","v":"Aug- 25"},{"$f":"E$22","v":2027},null,{"$f":"G22","v":2.75E-2},2.9028846153845933E-2,3.5431349074178851E-2,2.9519019176585622E-2]
[null,{"$f":"B23","v":2027},"2027-28",{"$f":"D$23","v":"Aug- 26"},{"$f":"E$23","v":2028},null,{"$f":"G23","v":"."},-4.8355899419728621E-3,".",-1.8955512572533619E-3]
[null,{"$f":"B24","v":2028},"2028-29",{"$f":"D$24","v":"Aug- 27"},{"$f":"E$24","v":2029},null,{"$f":"G24","v":"."},0,".",0]
[null,{"$f":"B25","v":2029},"2029-30",{"$f":"D$25","v":"Aug- 28"},{"$f":"E$25","v":2030},null,{"$f":"G25","v":"."},0,".",0]
[null,{"$f":"B26","v":2030},"2030-31",{"$f":"D$26","v":"Aug- 29"},{"$f":"E$26","v":2031},null,{"$f":"G26","v":"."},0,".",0]
[null,{"$f":"B27","v":2031},"2031-32",{"$f":"D$27","v":"Aug- 30"},{"$f":"E$27","v":2032},null,{"$f":"G27","v":"."},0,".",0]
[]
[null,{"$f":"'BCC Inputs'!$B$126","v":"Regional"}]
[null,"Selected option"]
[null,null,null,null,null,"Weight",{"$f":"'BCC Inputs'!E$126","v":0.42799999999999999},{"$f":"'BCC Inputs'!F$126","v":0.34799999999999998},{"$f":"'BCC Inputs'!G$126","v":0.224},{"$f":"SUM(G45:I45)-1","v":0}]
[null,{"$f":"B20","v":2024},{"$f":"C20","v":"2024-25"},{"$f":"D$20","v":"Aug- 23"},{"$f":"E$20","v":2025},null,{"$f":"G20","v":3.2000000000000001E-2},{"$f":"H20","v":4.4999999999999929E-2},{"$f":"I20","v":4.0324544211690024E-2},{"$f":"SUMPRODUCT($G$45:$I$45,G46:I46)","v":3.8388697903418534E-2}]
[null,{"$f":"B21","v":2025},"2025-26",{"$f":"D$21","v":"Aug- 24"},{"$f":"E$21","v":2026},null,{"$f":"G21","v":3.4500000000000003E-2},3.5023923444975846E-2,3.9657377992846035E-2,{"$f":"SUMPRODUCT($G$45:$I$45,G47:I47)","v":3.5837578029249105E-2}]
[null,{"$f":"B22","v":2026},"2026-27",{"$f":"D$22","v":"Aug- 25"},{"$f":"E$22","v":2027},null,{"$f":"G22","v":2.75E-2},2.9028846153845933E-2,3.5431349074178851E-2,2.9808660654154447E-2]
[null,{"$f":"B23","v":2027},"2027-28",{"$f":"D$23","v":"Aug- 26"},{"$f":"E$23","v":2028},null,{"$f":"G23","v":"."},-4.8355899419728621E-3,".",-1.6827852998065559E-3]
[null,{"$f":"B24","v":2028},"2028-29",{"$f":"D$24","v":"Aug- 27"},{"$f":"E$24","v":2029},null,{"$f":"G24","v":"."},0,".",0]
[null,{"$f":"B25","v":2029},"2029-30",{"$f":"D$25","v":"Aug- 28"},{"$f":"E$25","v":2030},null,{"$f":"G25","v":"."},0,".",0]
[null,{"$f":"B26","v":2030},"2030-31",{"$f":"D$26","v":"Aug- 29"},{"$f":"E$26","v":2031},null,{"$f":"G26","v":"."},0,".",0]
[null,{"$f":"B27","v":2031},"2031-32",{"$f":"D$27","v":"Aug- 30"},{"$f":"E$27","v":2032},null,{"$f":"G27","v":"."},0,".",0]
[]
[null,{"$f":"'BCC Inputs'!$B$127","v":"Rural"}]
[null,"Selected option"]
[null,null,null,null,null,"Weight",{"$f":"'BCC Inputs'!E$127","v":0.443},{"$f":"'BCC Inputs'!F$127","v":0.318},{"$f":"'BCC Inputs'!G$127","v":0.23899999999999999},{"$f":"SUM(G57:I57)-1","v":0}]
[null,{"$f":"B20","v":2024},{"$f":"C20","v":"2024-25"},{"$f":"D$20","v":"Aug- 23"},{"$f":"E$20","v":2025},null,{"$f":"G20","v":3.2000000000000001E-2},{"$f":"H20","v":4.4999999999999929E-2},{"$f":"I20","v":4.0324544211690024E-2},{"$f":"SUMPRODUCT($G$57:$I$57,G58:I58)","v":3.8123566066593895E-2}]
[null,{"$f":"B21","v":2025},"2025-26",{"$f":"D$21","v":"Aug- 24"},{"$f":"E$21","v":2026},null,{"$f":"G21","v":3.4500000000000003E-2},3.5023923444975846E-2,3.9657377992846035E-2,{"$f":"SUMPRODUCT($G$57:$I$57,G59:I59)","v":3.5899220995792527E-2}]
[null,{"$f":"B22","v":2026},"2026-27",{"$f":"D$22","v":"Aug- 25"},{"$f":"E$22","v":2027},null,{"$f":"G22","v":2.75E-2},2.9028846153845933E-2,3.5431349074178851E-2,2.9881765505651754E-2]
[null,{"$f":"B23","v":2027},"2027-28",{"$f":"D$23","v":"Aug- 26"},{"$f":"E$23","v":2028},null,{"$f":"G23","v":"."},-4.8355899419728621E-3,".",-1.5377176015473702E-3]
[null,{"$f":"B24","v":2028},"2028-29",{"$f":"D$24","v":"Aug- 27"},{"$f":"E$24","v":2029},null,{"$f":"G24","v":"."},0,".",0]
[null,{"$f":"B25","v":2029},"2029-30",{"$f":"D$25","v":"Aug- 28"},{"$f":"E$25","v":2030},null,{"$f":"G25","v":"."},0,".",0]
[null,{"$f":"B26","v":2030},"2030-31",{"$f":"D$26","v":"Aug- 29"},{"$f":"E$26","v":2031},null,{"$f":"G26","v":"."},0,".",0]
[null,{"$f":"B27","v":2031},"2031-32",{"$f":"D$27","v":"Aug- 30"},{"$f":"E$27","v":2032},null,{"$f":"G27","v":"."},0,".",0]
[]
["ungroup to see more rows"]
[]
[]
[{"$f":"A30+1","v":3},{"$f":"\"Table \"&A70","v":"Table 3"},"Calculation of the average BCC for NSW "]
[null,"NSW",null,null,null,null,{"$f":"G16","v":"Other costs"},{"$f":"H16","v":"Employee costs"},{"$f":"I16","v":"Asset costs"},"3-factor BCC"]
[null,null,null,null,null,"Weight",{"$f":"'BCC Inputs'!E$128","v":0.43099999999999999},{"$f":"'BCC Inputs'!F$128","v":0.36599999999999999},{"$f":"'BCC Inputs'!G$128","v":0.20300000000000001},{"$f":"SUM(G72:I72)-1","v":0}]
[null,{"$f":"B20","v":2024},"2024-25",{"$f":"D20","v":"Aug- 23"},2025,null,{"$f":"G20","v":3.2000000000000001E-2},4.4999999999999929E-2,4.0324544211690024E-2,{"$f":"SUMPRODUCT($G$72:$I$72,G73:I73)","v":3.844788247497305E-2}]
[null,2025,"2025-26","Aug- 24",2026,null,3.4500000000000003E-2,3.5023923444975846E-2,3.9657377992846035E-2,{"$f":"SUMPRODUCT($G$72:$I$72,G74:I74)","v":3.5738703713408905E-2}]
[null,2026,"2026-27","Aug- 25",2027,null,2.75E-2,2.9028846153845933E-2,3.5431349074178851E-2,2.9669621554365921E-2]
[null,2027,"2027-28","Aug- 26",2028,null,".",-4.8355899419728621E-3,".",-1.7698259187620676E-3]
[null,2028,"2028-29","Aug- 27",2029,null,".",0,".",0]
[null,2029,"2029-30","Aug- 28",2030,null,".",0,".",0]
[null,2030,"2030-31","Aug- 29",2031,null,".",0,".",0]
[null,2031,"2031-32","Aug- 30",2032,null,".",0,".",0]
[]
["ungroup to see more rows"]

{"sheet":"Pop  factor-->>","index":11,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[]
[]
[]
[null,null,"Population factor inputs and calculations"]
[null,null,"This worksheet is intentionally blank"]

{"sheet":"Prison","index":12,"n_rows":145,"n_cols":51,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE POPULATION FACTOR - PRISON POPULATION (and related calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[]
[null,"Sources:","Googled","Googled",null,null,"Prisoners in Australia, 2019 | Australian Bureau of Statistics (abs.gov.au)",null,null,null,"Prisoners in Australia, 2021 | Australian Bureau of Statistics (abs.gov.au)",null,null,null,"Prisoners in Australia, 2022 | Australian Bureau of Statistics (abs.gov.au)",null,null,null,null,null,null,null,"Prisoners in Australia, 2024"]
[null,null,"almost all except the court/police cells can be found here",null,null,null,"For 2025-26 rate peg population adjustment",null,null,null,null,null,null,null,null,null,null,null,"Prisoners in Australia, 2023 | Australian Bureau of Statistics (abs.gov.au)"]
[null,"Data for rate peg from 1 July",null,null,null,null,null,null,null,null,{"$f":"'BCC Inputs'!$B$21-1","v":2023},null,null,null,{"$f":"K9+1","v":2024},null,null,null,{"$f":"O9+1","v":2025},null,null,null,{"$f":"S9+1","v":2026},null,null,null,{"$f":"W9+1","v":2027},null,null,null,{"$f":"AA9+1","v":2028}]
[null,null,null,null,null,null,"45170DO002_2019 Prisoners in Australia, 2019",null,null,null,null,null,null,null,"45170DO002_2022 Prisoners in Australia, 2022",null,null,null,"45170DO002_2023 Prisoners in Australia, 2023",null,null,null,"Prisoners in Australia, 2024"]
[null,null,null,null,null,null,"Released at 11:30 am (Canberra time) Thurs 9 Sept 2021",null,null,null,"Released at 11:30 am (Canberra time) Thurs 9 Dec 2021",null,null,null,"Released at 11:30 am (Canberra time) Fri 24 Feb 2023",null,null,null,"Released at 11:30 am (Canberra time) Thur 25 Jan 2024",null,null,null,"Released at 11:30 am (Canberra time) Thursday 19 December 2024"]
[null,null,null,null,null,null,"Table 34 PRISONERS, prison location by sex",null,null,null,"Table 34 PRISONERS, prison location by sex",null,null,null,"Table 34 PRISONERS, prison location by sex",null,null,null,"Table 34 PRISONERS, prison location by sex",null,null,null,"Table 34 Prisoners, Prison location by sex"]
[null,"Prison list for 2021 Prison population",null,null,null,null,"State/territory, sex and prison location","Number of prisoners",null,null,"State/territory, sex and prison location","Number of prisoners",null,null,"State/territory, sex and prison location","Number of prisoners",null,null,"State/territory, sex and prison location","Number of prisoners",null,null,"State/territory, sex and prison location","Number of prisoners",null,null,null,null,null,null,null,null,null,null,null,"Prison population by LGA",null,null,null,null,null,null,null,null,null,"Prison pop as % total (for information"]
[null,"List of unique prisons","Address","Corresponding LGA","temp - Lawson name",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,"NEW SOUTH WALES",null,"LGA",null,null,"LGA list",{"$f":"'ABS Pop T1'!N15","v":2019},{"$f":"'ABS Pop T1'!AG15","v":2021},{"$f":"'ABS Pop T1'!AH15","v":2022},{"$f":"'ABS Pop T1'!AI15","v":2023},{"$f":"'ABS Pop T1'!AJ15","v":2024},{"$f":"'ABS Pop T1'!AK15","v":2025},{"$f":"'ABS Pop T1'!AL15","v":2026},null,null,{"$f":"AL14","v":2021},{"$f":"AM14","v":2022},{"$f":"AN14","v":2023},2024,2025,2026]
[null,"Amber Laurel Correctional Centre","1 Old Bathurst Road \nEmu Plains NSW 2750","Penrith ","Penrith City Council",null,"Males",null,null,null,"Males",null,null,null,"Males",null,null,null,"Males",null,null,null,"Males",null,null,null,"Males",null,null,null,"Males"]
[null,"Bathurst Correctional Centre","Corner of Browning Street and Brookmoore Avenue\nBathurst NSW 2795","Bathurst Regional","Bathurst Regional Council",null,"Amber Laurel Correctional Centre",17,{"$f":"INDEX($D$15:$D$97,MATCH(G16,$B$15:$B$97,0))","v":"Penrith "},null,"Amber Laurel Correctional Centre",14,{"$f":"INDEX($D$15:$D$97,MATCH(K16,$B$15:$B$97,0))","v":"Penrith "},null,"Amber Laurel Correctional Centre",25,{"$f":"INDEX($D$15:$D$97,MATCH(O16,$B$15:$B$97,0))","v":"Penrith "},null,"Amber Laurel Correctional Centre",12,{"$f":"INDEX($D$15:$D$97,MATCH(S16,$B$15:$B$97,0))","v":"Penrith "},null,"Amber Laurel Correctional Centre",5,{"$f":"INDEX($D$15:$D$61,MATCH(W16,$B$15:$B61,0))","v":"Penrith "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA16,$B$15:$B61,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE16,$B$15:$B61,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F18","v":"Albury "},{"$f":"SUMIF($I$16:$I$73,$AJ16,$H$16:$H$73)","v":0},{"$f":"SUMIF($M$16:$M$71,$AJ16,$L$16:$L$71)","v":0},{"$f":"SUMIF($Q$16:$Q$69,$AJ16,$P$16:$P$69)","v":0},{"$f":"SUMIF($U$16:$U$65,$AJ16,$T$16:$T$65)","v":0},{"$f":"SUMIF($Y$16:$Y$65,$AJ16,$X$16:$X$65)","v":0},{"$f":"SUMIF($AC$16:$AC$71,$AJ16,$AB$16:$AB$71)","v":0},{"$f":"SUMIF($AG$16:$AG$71,$AJ16,$AF$16:$AF$71)","v":0},null,null,{"$f":"IF('ABS Pop T1'!K18=0,\".\",AL16/'ABS Pop T1'!K18)","v":0},{"$f":"IF('ABS Pop T1'!L18=0,\".\",AM16/'ABS Pop T1'!L18)","v":0},{"$f":"IF('ABS Pop T1'!R18=0,\".\",AN16/'ABS Pop T1'!R18)","v":0},{"$f":"IF('ABS Pop T1'!S18=0,\".\",AO16/'ABS Pop T1'!S18)","v":0},{"$f":"IF('ABS Pop T1'!T18=0,\".\",AP16/'ABS Pop T1'!T18)","v":0},{"$f":"IF('ABS Pop T1'!U18=0,\".\",AQ16/'ABS Pop T1'!U18)","v":0}]
[null,"Bolwara House Transitional Centre","Bolwara Transitional Centre, Lot 2, Old Bathurst Road\nEMU PLAINS NSW 2750","Penrith ","Penrith City Council",null,"Batemans Bay Police/Court Cells",3,{"$f":"INDEX($D$15:$D$97,MATCH(G17,$B$15:$B$97,0))","v":"Eurobodalla "},null,"Bathurst Correctional Centre",758,{"$f":"INDEX($D$15:$D$97,MATCH(K17,$B$15:$B$97,0))","v":"Bathurst Regional"},null,"Bathurst Correctional Centre",686,{"$f":"INDEX($D$15:$D$97,MATCH(O17,$B$15:$B$97,0))","v":"Bathurst Regional"},null,"Bathurst Correctional Centre",627,{"$f":"INDEX($D$15:$D$97,MATCH(S17,$B$15:$B$97,0))","v":"Bathurst Regional"},null,"Bathurst Correctional Centre",579,{"$f":"INDEX($D$15:$D$61,MATCH(W17,$B$15:$B62,0))","v":"Bathurst Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA17,$B$15:$B62,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE17,$B$15:$B62,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F19","v":"Armidale Regional"},{"$f":"SUMIF($I$16:$I$73,$AJ17,$H$16:$H$73)","v":0},{"$f":"SUMIF($M$16:$M$71,$AJ17,$L$16:$L$71)","v":0},{"$f":"SUMIF($Q$16:$Q$69,$AJ17,$P$16:$P$69)","v":0},{"$f":"SUMIF($U$16:$U$65,$AJ17,$T$16:$T$65)","v":0},{"$f":"SUMIF($Y$16:$Y$65,$AJ17,$X$16:$X$65)","v":0},{"$f":"SUMIF($AC$16:$AC$71,$AJ17,$AB$16:$AB$71)","v":0},{"$f":"SUMIF($AG$16:$AG$71,$AJ17,$AF$16:$AF$71)","v":0},null,null,{"$f":"IF('ABS Pop T1'!K19=0,\".\",AL17/'ABS Pop T1'!K19)","v":0},{"$f":"IF('ABS Pop T1'!L19=0,\".\",AM17/'ABS Pop T1'!L19)","v":0},{"$f":"IF('ABS Pop T1'!R19=0,\".\",AN17/'ABS Pop T1'!R19)","v":0},{"$f":"IF('ABS Pop T1'!S19=0,\".\",AO17/'ABS Pop T1'!S19)","v":0},{"$f":"IF('ABS Pop T1'!T19=0,\".\",AP17/'ABS Pop T1'!T19)","v":0},{"$f":"IF('ABS Pop T1'!U19=0,\".\",AQ17/'ABS Pop T1'!U19)","v":0}]
[null,"Broken Hill Correctional Centre","109 Gossan St\nBroken Hill NSW 2880","Broken Hill ","Broken Hill City Council",null,"Bathurst Correctional Centre",615,"Bathurst Regional",null,"Broken Hill Correctional Centre",47,"Broken Hill ",null,"Broken Hill Correctional Centre",27,"Broken Hill ",null,"Broken Hill Correctional Centre",45,"Broken Hill ",null,"Broken Hill Correctional Centre",56,{"$f":"INDEX($D$15:$D$61,MATCH(W18,$B$15:$B63,0))","v":"Broken Hill "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA18,$B$15:$B63,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE18,$B$15:$B63,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F20","v":"Ballina "},0,0,0,{"$f":"SUMIF($U$16:$U$65,$AJ18,$T$16:$T$65)","v":0},0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K20=0,\".\",AL18/'ABS Pop T1'!K20)","v":0},{"$f":"IF('ABS Pop T1'!L20=0,\".\",AM18/'ABS Pop T1'!L20)","v":0},{"$f":"IF('ABS Pop T1'!R20=0,\".\",AN18/'ABS Pop T1'!R20)","v":0},{"$f":"IF('ABS Pop T1'!S20=0,\".\",AO18/'ABS Pop T1'!S20)","v":0},{"$f":"IF('ABS Pop T1'!T20=0,\".\",AP18/'ABS Pop T1'!T20)","v":0},{"$f":"IF('ABS Pop T1'!U20=0,\".\",AQ18/'ABS Pop T1'!U20)","v":0}]
[null,"Cessnock Correctional Centre","75 Lindsay St\nCessnock NSW 2325","Cessnock ","Cessnock City Council",null,"Brewarrina (Yetta Dhinnakkal) Centre",21,"Brewarrina ",null,"Cessnock Correctional Centre",637,"Cessnock ",null,"Cessnock Correctional Centre",552,"Cessnock ",null,"Cessnock Correctional Centre",568,"Cessnock ",null,"Cessnock Correctional Centre",483,{"$f":"INDEX($D$15:$D$61,MATCH(W19,$B$15:$B64,0))","v":"Cessnock "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA19,$B$15:$B64,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE19,$B$15:$B64,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F21","v":"Balranald "},0,0,0,{"$f":"SUMIF($U$16:$U$65,$AJ19,$T$16:$T$65)","v":0},0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K21=0,\".\",AL19/'ABS Pop T1'!K21)","v":0},{"$f":"IF('ABS Pop T1'!L21=0,\".\",AM19/'ABS Pop T1'!L21)","v":0},{"$f":"IF('ABS Pop T1'!R21=0,\".\",AN19/'ABS Pop T1'!R21)","v":0},{"$f":"IF('ABS Pop T1'!S21=0,\".\",AO19/'ABS Pop T1'!S21)","v":0},{"$f":"IF('ABS Pop T1'!T21=0,\".\",AP19/'ABS Pop T1'!T21)","v":0},{"$f":"IF('ABS Pop T1'!U21=0,\".\",AQ19/'ABS Pop T1'!U21)","v":0}]
[null,"Clarence Correctional Centre","313 Avenue Road\nLavadia 2462","Clarence Valley","Clarence Valley Council",null,"Broken Hill Correctional Centre",66,"Broken Hill ",null,"Clarence Correctional Centre",956,"Clarence Valley",null,"Clarence Correctional Centre",965,"Clarence Valley",null,"Clarence Correctional Centre",1159,{"$f":"INDEX($D$15:$D$97,MATCH(S20,$B$15:$B$97,0))","v":"Clarence Valley"},null,"Clarence Correctional Centre",1213,{"$f":"INDEX($D$15:$D$61,MATCH(W20,$B$15:$B65,0))","v":"Clarence Valley"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA20,$B$15:$B65,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE20,$B$15:$B65,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F22","v":"Bathurst Regional"},884,948,868,{"$f":"SUMIF($U$16:$U$65,$AJ20,$T$16:$T$65)","v":831},772,0,0,null,null,{"$f":"IF('ABS Pop T1'!K22=0,\".\",AL20/'ABS Pop T1'!K22)","v":2.1716720500309258E-2},{"$f":"IF('ABS Pop T1'!L22=0,\".\",AM20/'ABS Pop T1'!L22)","v":1.9694150746471843E-2},{"$f":"IF('ABS Pop T1'!R22=0,\".\",AN20/'ABS Pop T1'!R22)","v":1.8839265472681933E-2},{"$f":"IF('ABS Pop T1'!S22=0,\".\",AO20/'ABS Pop T1'!S22)","v":1.7304761050838339E-2},{"$f":"IF('ABS Pop T1'!T22=0,\".\",AP20/'ABS Pop T1'!T22)","v":0},{"$f":"IF('ABS Pop T1'!U22=0,\".\",AQ20/'ABS Pop T1'!U22)","v":0}]
[null,"Compulsory Drug Treatment Correctional Centre","66 Sentry Drive \nPARKLEA NSW 2768","Blacktown ","Blacktown City Council",null,"Cessnock Correctional Centre",524,"Cessnock ",null,"Compulsory Drug Treatment Correctional Centre",42,"Blacktown ",null,"Compulsory Drug Treatment Correctional Centre",23,"Blacktown ",null,"Compulsory Drug Treatment Correctional Centre",22,"Blacktown ",null,"Compulsory Drug Treatment Correctional Centre",23,{"$f":"INDEX($D$15:$D$61,MATCH(W21,$B$15:$B66,0))","v":"Blacktown "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA21,$B$15:$B66,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE21,$B$15:$B66,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F23","v":"Bayside"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K23=0,\".\",AL21/'ABS Pop T1'!K23)","v":0},{"$f":"IF('ABS Pop T1'!L23=0,\".\",AM21/'ABS Pop T1'!L23)","v":0},{"$f":"IF('ABS Pop T1'!R23=0,\".\",AN21/'ABS Pop T1'!R23)","v":0},{"$f":"IF('ABS Pop T1'!S23=0,\".\",AO21/'ABS Pop T1'!S23)","v":0},{"$f":"IF('ABS Pop T1'!T23=0,\".\",AP21/'ABS Pop T1'!T23)","v":0},{"$f":"IF('ABS Pop T1'!U23=0,\".\",AQ21/'ABS Pop T1'!U23)","v":0}]
[null,"Cooma Correctional Centre","1 Vale Street\nCooma NSW 2630","Snowy Monaro Regional","Snowy Monaro Regional Council",null,"Compulsory Drug Treatment Correctional Centre",52,"Blacktown ",null,"Cooma Correctional Centre",196,"Snowy Monaro Regional",null,"Cooma Correctional Centre",133,"Snowy Monaro Regional",null,"Cooma Correctional Centre",137,"Snowy Monaro Regional",null,"Cooma Correctional Centre",185,{"$f":"INDEX($D$15:$D$61,MATCH(W22,$B$15:$B67,0))","v":"Snowy Monaro Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA22,$B$15:$B67,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE22,$B$15:$B67,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F24","v":"Bega Valley "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K24=0,\".\",AL22/'ABS Pop T1'!K24)","v":0},{"$f":"IF('ABS Pop T1'!L24=0,\".\",AM22/'ABS Pop T1'!L24)","v":0},{"$f":"IF('ABS Pop T1'!R24=0,\".\",AN22/'ABS Pop T1'!R24)","v":0},{"$f":"IF('ABS Pop T1'!S24=0,\".\",AO22/'ABS Pop T1'!S24)","v":0},{"$f":"IF('ABS Pop T1'!T24=0,\".\",AP22/'ABS Pop T1'!T24)","v":0},{"$f":"IF('ABS Pop T1'!U24=0,\".\",AQ22/'ABS Pop T1'!U24)","v":0}]
[null,"Dawn de Loas Correctional Centre","Holker Street\nSilverwater NSW 2128","Parramatta","City of Paramatta",null,"Cooma Correctional Centre",199,"Snowy Monaro Regional",null,"Dawn de Loas Correctional Centre",137,"Parramatta",null,"Dawn de Loas Correctional Centre",117,"Parramatta",null,"Geoffrey Pearce Correctional Centre",319,"Penrith ",null,"Dubbo Police/Court Cells",3,{"$f":"INDEX($D$15:$D$61,MATCH(W23,$B$15:$B68,0))","v":"Dubbo Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA23,$B$15:$B68,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE23,$B$15:$B68,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F25","v":"Bellingen "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K25=0,\".\",AL23/'ABS Pop T1'!K25)","v":0},{"$f":"IF('ABS Pop T1'!L25=0,\".\",AM23/'ABS Pop T1'!L25)","v":0},{"$f":"IF('ABS Pop T1'!R25=0,\".\",AN23/'ABS Pop T1'!R25)","v":0},{"$f":"IF('ABS Pop T1'!S25=0,\".\",AO23/'ABS Pop T1'!S25)","v":0},{"$f":"IF('ABS Pop T1'!T25=0,\".\",AP23/'ABS Pop T1'!T25)","v":0},{"$f":"IF('ABS Pop T1'!U25=0,\".\",AQ23/'ABS Pop T1'!U25)","v":0}]
[null,"Dillwynia Correctional Centre","2 The Northern Road\nBerkshire Park NSW 2756","Penrith ","Penrith City Council",null,"Dawn de Loas Correctional Centre",478,"Parramatta",null,"Dubbo Police/Court Cells",8,"Dubbo Regional",null,"Geoffrey Pearce Correctional Centre",277,"Penrith ",null,"Glen Innes Correctional Centre",102,"Glen Innes Severn",null,"Geoffrey Pearce Correctional Centre",323,{"$f":"INDEX($D$15:$D$61,MATCH(W24,$B$15:$B69,0))","v":"Penrith "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA24,$B$15:$B69,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE24,$B$15:$B69,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F26","v":"Berrigan "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K26=0,\".\",AL24/'ABS Pop T1'!K26)","v":0},{"$f":"IF('ABS Pop T1'!L26=0,\".\",AM24/'ABS Pop T1'!L26)","v":0},{"$f":"IF('ABS Pop T1'!R26=0,\".\",AN24/'ABS Pop T1'!R26)","v":0},{"$f":"IF('ABS Pop T1'!S26=0,\".\",AO24/'ABS Pop T1'!S26)","v":0},{"$f":"IF('ABS Pop T1'!T26=0,\".\",AP24/'ABS Pop T1'!T26)","v":0},{"$f":"IF('ABS Pop T1'!U26=0,\".\",AQ24/'ABS Pop T1'!U26)","v":0}]
[null,"Dubbo Police/Court Cells","Brisbane Street\nDUBBO NSW 2830","Dubbo Regional","Dubbo Regional Council",null,"Dubbo Police/Court Cells",3,"Dubbo Regional",null,"Geoffrey Pearce Correctional Centre",336,"Penrith ",null,"Glen Innes Correctional Centre",92,"Glen Innes Severn",null,"Goulburn Correctional Centre",420,"Goulburn Mulwaree",null,"Glen Innes Correctional Centre",75,{"$f":"INDEX($D$15:$D$61,MATCH(W25,$B$15:$B70,0))","v":"Glen Innes Severn"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA25,$B$15:$B70,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE25,$B$15:$B70,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F27","v":"Blacktown "},1150,1308,1264,{"$f":"SUMIF($U$16:$U$65,$AJ25,$T$16:$T$65)","v":1137},1198,0,0,null,null,{"$f":"IF('ABS Pop T1'!K27=0,\".\",AL25/'ABS Pop T1'!K27)","v":3.2723642831946082E-3},{"$f":"IF('ABS Pop T1'!L27=0,\".\",AM25/'ABS Pop T1'!L27)","v":3.0797794449087396E-3},{"$f":"IF('ABS Pop T1'!R27=0,\".\",AN25/'ABS Pop T1'!R27)","v":2.7668003426257592E-3},{"$f":"IF('ABS Pop T1'!S27=0,\".\",AO25/'ABS Pop T1'!S27)","v":2.8108737171575917E-3},{"$f":"IF('ABS Pop T1'!T27=0,\".\",AP25/'ABS Pop T1'!T27)","v":0},{"$f":"IF('ABS Pop T1'!U27=0,\".\",AQ25/'ABS Pop T1'!U27)","v":0}]
[null,"Emu Plains Correctional Centre","Old Bathurst Rd\nEmu Plains NSW 2750","Penrith ","Penrith City Council",null,"Glen Innes Correctional Centre",168,"Glen Innes Severn",null,"Glen Innes Correctional Centre",119,"Glen Innes Severn",null,"Goulburn Correctional Centre",379,"Goulburn Mulwaree",null,"High Risk Management Correctional Centre",58,"Goulburn Mulwaree",null,"Goulburn Correctional Centre",280,{"$f":"INDEX($D$15:$D$61,MATCH(W26,$B$15:$B71,0))","v":"Goulburn Mulwaree"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA26,$B$15:$B71,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE26,$B$15:$B71,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F28","v":"Bland "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K28=0,\".\",AL26/'ABS Pop T1'!K28)","v":0},{"$f":"IF('ABS Pop T1'!L28=0,\".\",AM26/'ABS Pop T1'!L28)","v":0},{"$f":"IF('ABS Pop T1'!R28=0,\".\",AN26/'ABS Pop T1'!R28)","v":0},{"$f":"IF('ABS Pop T1'!S28=0,\".\",AO26/'ABS Pop T1'!S28)","v":0},{"$f":"IF('ABS Pop T1'!T28=0,\".\",AP26/'ABS Pop T1'!T28)","v":0},{"$f":"IF('ABS Pop T1'!U28=0,\".\",AQ26/'ABS Pop T1'!U28)","v":0}]
[null,"Geoffrey Pearce Correctional Centre","2 The Northern Road\nBerkshire Park NSW 2756","Penrith ","Penrith City Council",null,"Goulburn Correctional Centre",524,"Goulburn Mulwaree",null,"Goulburn Correctional Centre",381,"Goulburn Mulwaree",null,"High Risk Management Correctional Centre",76,"Goulburn Mulwaree",null,"Hunter Correctional Centre",329,"Cessnock ",null,"High Risk Management Correctional Centre",66,{"$f":"INDEX($D$15:$D$61,MATCH(W27,$B$15:$B72,0))","v":"Goulburn Mulwaree"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA27,$B$15:$B72,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE27,$B$15:$B72,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F29","v":"Blayney "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K29=0,\".\",AL27/'ABS Pop T1'!K29)","v":0},{"$f":"IF('ABS Pop T1'!L29=0,\".\",AM27/'ABS Pop T1'!L29)","v":0},{"$f":"IF('ABS Pop T1'!R29=0,\".\",AN27/'ABS Pop T1'!R29)","v":0},{"$f":"IF('ABS Pop T1'!S29=0,\".\",AO27/'ABS Pop T1'!S29)","v":0},{"$f":"IF('ABS Pop T1'!T29=0,\".\",AP27/'ABS Pop T1'!T29)","v":0},{"$f":"IF('ABS Pop T1'!U29=0,\".\",AQ27/'ABS Pop T1'!U29)","v":0}]
[null,"Glen Innes Correctional Centre","11661 Gwydir Highway\nGlen Innes NSW 2370","Glen Innes Severn","Glen Innes Severn Council",null,"Grafton Correctional Centre",244,"Clarence Valley",null,"High Risk Management Correctional Centre",74,"Goulburn Mulwaree",null,"Hunter Correctional Centre",125,"Cessnock ",null,"John Morony Correctional Centre (I)",421,"Penrith ",null,"Hunter Correctional Centre",354,{"$f":"INDEX($D$15:$D$61,MATCH(W28,$B$15:$B73,0))","v":"Cessnock "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA28,$B$15:$B73,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE28,$B$15:$B73,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F30","v":"Blue Mountains "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K30=0,\".\",AL28/'ABS Pop T1'!K30)","v":0},{"$f":"IF('ABS Pop T1'!L30=0,\".\",AM28/'ABS Pop T1'!L30)","v":0},{"$f":"IF('ABS Pop T1'!R30=0,\".\",AN28/'ABS Pop T1'!R30)","v":0},{"$f":"IF('ABS Pop T1'!S30=0,\".\",AO28/'ABS Pop T1'!S30)","v":0},{"$f":"IF('ABS Pop T1'!T30=0,\".\",AP28/'ABS Pop T1'!T30)","v":0},{"$f":"IF('ABS Pop T1'!U30=0,\".\",AQ28/'ABS Pop T1'!U30)","v":0}]
[null,"Goulburn Correctional Centre","Maud St\nGoulburn NSW 2580","Goulburn Mulwaree","Goulburn Mulwaree Council",null,"High Risk Management Correctional Centre",58,"Goulburn Mulwaree",null,"Hunter Correctional Centre",346,"Cessnock ",null,"John Morony Correctional Centre (I)",391,"Penrith ",null,"Junee Correctional Centre",876,"Junee ",null,"John Morony Correctional Centre (I)",429,{"$f":"INDEX($D$15:$D$61,MATCH(W29,$B$15:$B74,0))","v":"Penrith "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA29,$B$15:$B74,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE29,$B$15:$B74,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F31","v":"Bogan "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K31=0,\".\",AL29/'ABS Pop T1'!K31)","v":0},{"$f":"IF('ABS Pop T1'!L31=0,\".\",AM29/'ABS Pop T1'!L31)","v":0},{"$f":"IF('ABS Pop T1'!R31=0,\".\",AN29/'ABS Pop T1'!R31)","v":0},{"$f":"IF('ABS Pop T1'!S31=0,\".\",AO29/'ABS Pop T1'!S31)","v":0},{"$f":"IF('ABS Pop T1'!T31=0,\".\",AP29/'ABS Pop T1'!T31)","v":0},{"$f":"IF('ABS Pop T1'!U31=0,\".\",AQ29/'ABS Pop T1'!U31)","v":0}]
[null,"High Risk Management Correctional Centre","Maud St\nGoulburn NSW 2580","Goulburn Mulwaree","Goulburn Mulwaree Council",null,"Hunter Correctional Centre",396,"Cessnock ",null,"John Morony Correctional Centre (I)",408,"Penrith ",null,"Junee Correctional Centre",933,"Junee ",null,"Kariong Correctional Centre",31,"Central Coast",null,"Junee Correctional Centre",764,{"$f":"INDEX($D$15:$D$61,MATCH(W30,$B$15:$B75,0))","v":"Junee "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA30,$B$15:$B75,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE30,$B$15:$B75,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F32","v":"Bourke "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K32=0,\".\",AL30/'ABS Pop T1'!K32)","v":0},{"$f":"IF('ABS Pop T1'!L32=0,\".\",AM30/'ABS Pop T1'!L32)","v":0},{"$f":"IF('ABS Pop T1'!R32=0,\".\",AN30/'ABS Pop T1'!R32)","v":0},{"$f":"IF('ABS Pop T1'!S32=0,\".\",AO30/'ABS Pop T1'!S32)","v":0},{"$f":"IF('ABS Pop T1'!T32=0,\".\",AP30/'ABS Pop T1'!T32)","v":0},{"$f":"IF('ABS Pop T1'!U32=0,\".\",AQ30/'ABS Pop T1'!U32)","v":0}]
[null,"Hunter Correctional Centre","Tuhega Drive\nOff Lindsay St\nCessnock NSW 2325","Cessnock ","Cessnock City Council",null,"Illawarra Reintegration Centre",58,"Wollongong ",null,"Junee Correctional Centre",868,"Junee ",null,"Kariong Correctional Centre",14,"Central Coast",null,"Kirkconnell Correctional Centre",194,"Bathurst Regional",null,"Kariong Correctional Centre",24,{"$f":"INDEX($D$15:$D$61,MATCH(W31,$B$15:$B76,0))","v":"Central Coast"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA31,$B$15:$B76,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE31,$B$15:$B76,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F33","v":"Brewarrina "},21,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K33=0,\".\",AL31/'ABS Pop T1'!K33)","v":0},{"$f":"IF('ABS Pop T1'!L33=0,\".\",AM31/'ABS Pop T1'!L33)","v":0},{"$f":"IF('ABS Pop T1'!R33=0,\".\",AN31/'ABS Pop T1'!R33)","v":0},{"$f":"IF('ABS Pop T1'!S33=0,\".\",AO31/'ABS Pop T1'!S33)","v":0},{"$f":"IF('ABS Pop T1'!T33=0,\".\",AP31/'ABS Pop T1'!T33)","v":0},{"$f":"IF('ABS Pop T1'!U33=0,\".\",AQ31/'ABS Pop T1'!U33)","v":0}]
[null,"John Morony Correctional Centre (I)","2 The Northern Road\nBerkshire Park NSW 2756","Penrith ","Penrith City Council",null,"Ivanhoe (Warakirri) Centre",27,"Central Darling ",null,"Kariong Correctional Centre",18,"Central Coast",null,"Kirkconnell Correctional Centre",182,{"$f":"INDEX($D$15:$D$97,MATCH(O32,$B$15:$B$97,0))","v":"Bathurst Regional"},null,"Lithgow Correctional Centre",231,"Lithgow ",null,"Kirkconnell Correctional Centre",186,{"$f":"INDEX($D$15:$D$61,MATCH(W32,$B$15:$B77,0))","v":"Bathurst Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA32,$B$15:$B77,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE32,$B$15:$B77,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F34","v":"Broken Hill "},75,56,34,56,67,0,0,null,null,{"$f":"IF('ABS Pop T1'!K34=0,\".\",AL32/'ABS Pop T1'!K34)","v":3.1708283789139914E-3},{"$f":"IF('ABS Pop T1'!L34=0,\".\",AM32/'ABS Pop T1'!L34)","v":1.9354471452154608E-3},{"$f":"IF('ABS Pop T1'!R34=0,\".\",AN32/'ABS Pop T1'!R34)","v":3.1877952980019354E-3},{"$f":"IF('ABS Pop T1'!S34=0,\".\",AO32/'ABS Pop T1'!S34)","v":3.8016341352700863E-3},{"$f":"IF('ABS Pop T1'!T34=0,\".\",AP32/'ABS Pop T1'!T34)","v":0},{"$f":"IF('ABS Pop T1'!U34=0,\".\",AQ32/'ABS Pop T1'!U34)","v":0}]
[null,"Junee Correctional Centre","Park Lane\nJUNEE 2663","Junee ","Junee Shire Council",null,"John Morony Correctional Centre (I)",426,"Penrith ",null,"Kirkconnell Correctional Centre",186,"Bathurst Regional",null,"Lithgow Correctional Centre",273,"Lithgow ",null,"Long Bay Hospital",164,"Randwick ",null,"Lithgow Correctional Centre",286,{"$f":"INDEX($D$15:$D$61,MATCH(W33,$B$15:$B78,0))","v":"Lithgow "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA33,$B$15:$B78,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE33,$B$15:$B78,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F35","v":"Burwood"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K35=0,\".\",AL33/'ABS Pop T1'!K35)","v":0},{"$f":"IF('ABS Pop T1'!L35=0,\".\",AM33/'ABS Pop T1'!L35)","v":0},{"$f":"IF('ABS Pop T1'!R35=0,\".\",AN33/'ABS Pop T1'!R35)","v":0},{"$f":"IF('ABS Pop T1'!S35=0,\".\",AO33/'ABS Pop T1'!S35)","v":0},{"$f":"IF('ABS Pop T1'!T35=0,\".\",AP33/'ABS Pop T1'!T35)","v":0},{"$f":"IF('ABS Pop T1'!U35=0,\".\",AQ33/'ABS Pop T1'!U35)","v":0}]
[null,"Kariong Correctional Centre","Central Coast Highway\nMt Penang Gardens (off The Avenue) \nKariong, NSW 2250","Central Coast","Central Coast Council",null,"Junee Correctional Centre",834,"Junee ",null,"Lismore Police/Court Cells",3,"Lismore ",null,"Long Bay Hospital Area",190,"Randwick ",null,"Macquarie Correctional Centre",355,"Dubbo Regional",null,"Long Bay Hospital Area",340,{"$f":"INDEX($D$15:$D$61,MATCH(W34,$B$15:$B79,0))","v":"Randwick "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA34,$B$15:$B79,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE34,$B$15:$B79,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F36","v":"Byron "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K36=0,\".\",AL34/'ABS Pop T1'!K36)","v":0},{"$f":"IF('ABS Pop T1'!L36=0,\".\",AM34/'ABS Pop T1'!L36)","v":0},{"$f":"IF('ABS Pop T1'!R36=0,\".\",AN34/'ABS Pop T1'!R36)","v":0},{"$f":"IF('ABS Pop T1'!S36=0,\".\",AO34/'ABS Pop T1'!S36)","v":0},{"$f":"IF('ABS Pop T1'!T36=0,\".\",AP34/'ABS Pop T1'!T36)","v":0},{"$f":"IF('ABS Pop T1'!U36=0,\".\",AQ34/'ABS Pop T1'!U36)","v":0}]
[null,"Kirkconnell Correctional Centre","Sunny Corner Road\nKirkconnell NSW 2795","Bathurst Regional","Bathurst Regional Council",null,"Kariong Correctional Centre",98,"Central Coast",null,"Lithgow Correctional Centre",284,"Lithgow ",null,"Macquarie Correctional Centre",224,"Dubbo Regional",null,"Mannus Correctional Centre",112,"Snowy Valleys",null,"Macquarie Correctional Centre",362,{"$f":"INDEX($D$15:$D$61,MATCH(W35,$B$15:$B80,0))","v":"Dubbo Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA35,$B$15:$B80,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE35,$B$15:$B80,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F37","v":"Cabonne"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K37=0,\".\",AL35/'ABS Pop T1'!K37)","v":0},{"$f":"IF('ABS Pop T1'!L37=0,\".\",AM35/'ABS Pop T1'!L37)","v":0},{"$f":"IF('ABS Pop T1'!R37=0,\".\",AN35/'ABS Pop T1'!R37)","v":0},{"$f":"IF('ABS Pop T1'!S37=0,\".\",AO35/'ABS Pop T1'!S37)","v":0},{"$f":"IF('ABS Pop T1'!T37=0,\".\",AP35/'ABS Pop T1'!T37)","v":0},{"$f":"IF('ABS Pop T1'!U37=0,\".\",AQ35/'ABS Pop T1'!U37)","v":0}]
[null,"Lismore Police/Court Cells","9/11 Zadoc St, Lismore NSW 2480","Lismore ","Lismore City Council",null,"Kirkconnell Correctional Centre",259,"Bathurst Regional",null,"Long Bay Hospital Area",231,"Randwick ",null,"Mannus Correctional Centre",89,"Snowy Valleys",null,"Mary Wade Correctional Centre",68,"Cumberland",null,"Mannus Correctional Centre",98,{"$f":"INDEX($D$15:$D$61,MATCH(W36,$B$15:$B81,0))","v":"Snowy Valleys"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA36,$B$15:$B81,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE36,$B$15:$B81,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F38","v":"Camden"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K38=0,\".\",AL36/'ABS Pop T1'!K38)","v":0},{"$f":"IF('ABS Pop T1'!L38=0,\".\",AM36/'ABS Pop T1'!L38)","v":0},{"$f":"IF('ABS Pop T1'!R38=0,\".\",AN36/'ABS Pop T1'!R38)","v":0},{"$f":"IF('ABS Pop T1'!S38=0,\".\",AO36/'ABS Pop T1'!S38)","v":0},{"$f":"IF('ABS Pop T1'!T38=0,\".\",AP36/'ABS Pop T1'!T38)","v":0},{"$f":"IF('ABS Pop T1'!U38=0,\".\",AQ36/'ABS Pop T1'!U38)","v":0}]
[null,"Lithgow Correctional Centre","596 Great Western Highway \nMarrangaroo NSW 2790","Lithgow ","Lithgow Council",null,"Lismore Police/Court Cells",7,"Lismore ",null,"Macquarie Correctional Centre",380,"Dubbo Regional",null,"Mary Wade Correctional Centre",52,"Cumberland",null,"Metropolitan Remand and Reception Centre",911,"Parramatta",null,"Mary Wade Correctional Centre",69,{"$f":"INDEX($D$15:$D$61,MATCH(W37,$B$15:$B82,0))","v":"Cumberland"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA37,$B$15:$B82,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE37,$B$15:$B82,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F39","v":"Campbelltown "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K39=0,\".\",AL37/'ABS Pop T1'!K39)","v":0},{"$f":"IF('ABS Pop T1'!L39=0,\".\",AM37/'ABS Pop T1'!L39)","v":0},{"$f":"IF('ABS Pop T1'!R39=0,\".\",AN37/'ABS Pop T1'!R39)","v":0},{"$f":"IF('ABS Pop T1'!S39=0,\".\",AO37/'ABS Pop T1'!S39)","v":0},{"$f":"IF('ABS Pop T1'!T39=0,\".\",AP37/'ABS Pop T1'!T39)","v":0},{"$f":"IF('ABS Pop T1'!U39=0,\".\",AQ37/'ABS Pop T1'!U39)","v":0}]
[null,"Long Bay Hospital Area","1300 Anzac Parade\nMatraville NSW 2036","Randwick ","Randwick City Council",null,"Lithgow Correctional Centre",421,"Lithgow ",null,"Mannus Correctional Centre",154,"Snowy Valleys",null,"Metropolitan Remand and Reception Centre",1011,"Parramatta",null,"Metropolitan Special Programs Centre",735,"Randwick ",null,"Metropolitan Remand and Reception Centre",1146,{"$f":"INDEX($D$15:$D$61,MATCH(W38,$B$15:$B83,0))","v":"Parramatta"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA38,$B$15:$B83,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE38,$B$15:$B83,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F40","v":"Canada Bay "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K40=0,\".\",AL38/'ABS Pop T1'!K40)","v":0},{"$f":"IF('ABS Pop T1'!L40=0,\".\",AM38/'ABS Pop T1'!L40)","v":0},{"$f":"IF('ABS Pop T1'!R40=0,\".\",AN38/'ABS Pop T1'!R40)","v":0},{"$f":"IF('ABS Pop T1'!S40=0,\".\",AO38/'ABS Pop T1'!S40)","v":0},{"$f":"IF('ABS Pop T1'!T40=0,\".\",AP38/'ABS Pop T1'!T40)","v":0},{"$f":"IF('ABS Pop T1'!U40=0,\".\",AQ38/'ABS Pop T1'!U40)","v":0}]
[null,"Macquarie Correctional Centre","Mudgee-Goolma Road\nWellington NSW 2820","Dubbo Regional","Dubbo Regional Council",null,"Long Bay Hospital Area ",469,"Randwick ",null,"Mary Wade Correctional Centre",73,"Cumberland",null,"Metropolitan Special Programs Centre",726,"Randwick ",null,"Mid North Coast Correctional Centre",761,"Kempsey ",null,"Metropolitan Special Programs Centre",640,{"$f":"INDEX($D$15:$D$61,MATCH(W39,$B$15:$B84,0))","v":"Randwick "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA39,$B$15:$B84,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE39,$B$15:$B84,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F41","v":"Canterbury-Bankstown"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K41=0,\".\",AL39/'ABS Pop T1'!K41)","v":0},{"$f":"IF('ABS Pop T1'!L41=0,\".\",AM39/'ABS Pop T1'!L41)","v":0},{"$f":"IF('ABS Pop T1'!R41=0,\".\",AN39/'ABS Pop T1'!R41)","v":0},{"$f":"IF('ABS Pop T1'!S41=0,\".\",AO39/'ABS Pop T1'!S41)","v":0},{"$f":"IF('ABS Pop T1'!T41=0,\".\",AP39/'ABS Pop T1'!T41)","v":0},{"$f":"IF('ABS Pop T1'!U41=0,\".\",AQ39/'ABS Pop T1'!U41)","v":0}]
[null,"Mannus Correctional Centre","3506 Jingellic Road\nMannus NSW 2653","Snowy Valleys","Snowy Valleys Council",null,"Macquarie Correctional Centre",359,"Dubbo Regional",null,"Metropolitan Remand and Reception Centre",1056,"Parramatta",null,"Mid North Coast Correctional Centre",739,"Kempsey ",null,"Newcastle Police/Court Cells",3,"Newcastle ",null,"Mid North Coast Correctional Centre",859,{"$f":"INDEX($D$15:$D$61,MATCH(W40,$B$15:$B85,0))","v":"Kempsey "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA40,$B$15:$B85,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE40,$B$15:$B85,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F42","v":"Carrathool "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K42=0,\".\",AL40/'ABS Pop T1'!K42)","v":0},{"$f":"IF('ABS Pop T1'!L42=0,\".\",AM40/'ABS Pop T1'!L42)","v":0},{"$f":"IF('ABS Pop T1'!R42=0,\".\",AN40/'ABS Pop T1'!R42)","v":0},{"$f":"IF('ABS Pop T1'!S42=0,\".\",AO40/'ABS Pop T1'!S42)","v":0},{"$f":"IF('ABS Pop T1'!T42=0,\".\",AP40/'ABS Pop T1'!T42)","v":0},{"$f":"IF('ABS Pop T1'!U42=0,\".\",AQ40/'ABS Pop T1'!U42)","v":0}]
[null,"Mary Wade Correctional Centre","169 Joseph Street\nLidcombe NSW 2128","Cumberland","Cumberland City Council",null,"Mannus Correctional Centre",153,"Snowy Valleys",null,"Metropolitan Special Programs Centre",737,"Randwick ",null,"Newcastle Police/Court Cells",4,"Newcastle ",null,"Parklea Correctional Centre",1115,"Blacktown ",null,"Parklea Correctional Centre",1175,{"$f":"INDEX($D$15:$D$61,MATCH(W41,$B$15:$B86,0))","v":"Blacktown "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA41,$B$15:$B86,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE41,$B$15:$B86,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F43","v":"Central Coast"},98,21,17,35,27,0,0,null,null,{"$f":"IF('ABS Pop T1'!K43=0,\".\",AL41/'ABS Pop T1'!K43)","v":6.0279178710542252E-5},{"$f":"IF('ABS Pop T1'!L43=0,\".\",AM41/'ABS Pop T1'!L43)","v":4.8720373713925428E-5},{"$f":"IF('ABS Pop T1'!R43=0,\".\",AN41/'ABS Pop T1'!R43)","v":1.0024115157034924E-4},{"$f":"IF('ABS Pop T1'!S43=0,\".\",AO41/'ABS Pop T1'!S43)","v":7.6718930253968074E-5},{"$f":"IF('ABS Pop T1'!T43=0,\".\",AP41/'ABS Pop T1'!T43)","v":0},{"$f":"IF('ABS Pop T1'!U43=0,\".\",AQ41/'ABS Pop T1'!U43)","v":0}]
[null,"Metropolitan Remand and Reception Centre","Holker Street\n(nearest cross street is Newington Rd and Jamieson St)\nSilverwater NSW 2128","Parramatta","City of Paramatta",null,"Metropolitan Remand and Reception Centre",1067,"Parramatta",null,"Mid North Coast Correctional Centre",730,"Kempsey ",null,"Oberon Correctional Centre",91,"Oberon",null,"Port Macquarie Police/Court Cells",3,"Port Macquarie-Hastings",null,"Shortland Correctional Centre",549,{"$f":"INDEX($D$15:$D$61,MATCH(W42,$B$15:$B87,0))","v":"Cessnock "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA42,$B$15:$B87,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE42,$B$15:$B87,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F44","v":"Central Darling "},27,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K44=0,\".\",AL42/'ABS Pop T1'!K44)","v":0},{"$f":"IF('ABS Pop T1'!L44=0,\".\",AM42/'ABS Pop T1'!L44)","v":0},{"$f":"IF('ABS Pop T1'!R44=0,\".\",AN42/'ABS Pop T1'!R44)","v":0},{"$f":"IF('ABS Pop T1'!S44=0,\".\",AO42/'ABS Pop T1'!S44)","v":0},{"$f":"IF('ABS Pop T1'!T44=0,\".\",AP42/'ABS Pop T1'!T44)","v":0},{"$f":"IF('ABS Pop T1'!U44=0,\".\",AQ42/'ABS Pop T1'!U44)","v":0}]
[null,"Metropolitan Special Programs Centre","1300 Anzac Parade, Matraville NSW 2036","Randwick ","Randwick City Council",null,"Metropolitan Special Programs Centre",1060,"Randwick ",null,"Oberon Correctional Centre",89,"Oberon",null,"Parklea Correctional Centre",1241,"Blacktown ",null,"Shortland Correctional Centre",514,"Cessnock ",null,"South Coast Correctional Centre",874,{"$f":"INDEX($D$15:$D$61,MATCH(W43,$B$15:$B88,0))","v":"Shoalhaven "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA43,$B$15:$B88,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE43,$B$15:$B88,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F45","v":"Cessnock "},1252,1489,1194,1411,1386,0,0,null,null,{"$f":"IF('ABS Pop T1'!K45=0,\".\",AL43/'ABS Pop T1'!K45)","v":2.3235854061983086E-2},{"$f":"IF('ABS Pop T1'!L45=0,\".\",AM43/'ABS Pop T1'!L45)","v":1.8151413803587715E-2},{"$f":"IF('ABS Pop T1'!R45=0,\".\",AN43/'ABS Pop T1'!R45)","v":2.1419354838709676E-2},{"$f":"IF('ABS Pop T1'!S45=0,\".\",AO43/'ABS Pop T1'!S45)","v":2.0505688627184094E-2},{"$f":"IF('ABS Pop T1'!T45=0,\".\",AP43/'ABS Pop T1'!T45)","v":0},{"$f":"IF('ABS Pop T1'!U45=0,\".\",AQ43/'ABS Pop T1'!U45)","v":0}]
[null,"Mid North Coast Correctional Centre","370 Aldavilla Road\nAldavilla NSW 2440","Kempsey ","Kempsey Shire Council",null,"Mid North Coast Correctional Centre",573,"Kempsey ",null,"Parklea Correctional Centre",1266,"Blacktown ",null,"Queanbeyan Police/Court Cells",3,"Queanbeyan-Palerang Regional",null,"South Coast Correctional Centre",669,"Shoalhaven ",null,"Special Purpose Centre",33,{"$f":"INDEX($D$15:$D$61,MATCH(W44,$B$15:$B89,0))","v":"Randwick "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA44,$B$15:$B89,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE44,$B$15:$B89,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F46","v":"Clarence Valley"},265,1103,1105,1180,1272,0,0,null,null,{"$f":"IF('ABS Pop T1'!K46=0,\".\",AL44/'ABS Pop T1'!K46)","v":2.0358065706902916E-2},{"$f":"IF('ABS Pop T1'!L46=0,\".\",AM44/'ABS Pop T1'!L46)","v":2.0245511176255039E-2},{"$f":"IF('ABS Pop T1'!R46=0,\".\",AN44/'ABS Pop T1'!R46)","v":2.1588393494209553E-2},{"$f":"IF('ABS Pop T1'!S46=0,\".\",AO44/'ABS Pop T1'!S46)","v":2.2992245539829727E-2},{"$f":"IF('ABS Pop T1'!T46=0,\".\",AP44/'ABS Pop T1'!T46)","v":0},{"$f":"IF('ABS Pop T1'!U46=0,\".\",AQ44/'ABS Pop T1'!U46)","v":0}]
[null,"Newcastle Police/Court Cells","\n343 Hunter Street\nNEWCASTLE NSW 2300","Newcastle ","City of Newcastle",null,"Moree Police/Court Cells",3,"Moree Plains ",null,"Shortland Correctional Centre",506,"Cessnock ",null,"Shortland Correctional Centre",517,"Cessnock ",null,"Special Purpose Centre",33,"Randwick ",null,"St Heliers Correctional Centre",225,{"$f":"INDEX($D$15:$D$61,MATCH(W45,$B$15:$B90,0))","v":"Muswellbrook "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA45,$B$15:$B90,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE45,$B$15:$B90,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F47","v":"Cobar "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K47=0,\".\",AL45/'ABS Pop T1'!K47)","v":0},{"$f":"IF('ABS Pop T1'!L47=0,\".\",AM45/'ABS Pop T1'!L47)","v":0},{"$f":"IF('ABS Pop T1'!R47=0,\".\",AN45/'ABS Pop T1'!R47)","v":0},{"$f":"IF('ABS Pop T1'!S47=0,\".\",AO45/'ABS Pop T1'!S47)","v":0},{"$f":"IF('ABS Pop T1'!T47=0,\".\",AP45/'ABS Pop T1'!T47)","v":0},{"$f":"IF('ABS Pop T1'!U47=0,\".\",AQ45/'ABS Pop T1'!U47)","v":0}]
[null,"Oberon Correctional Centre","110 Gurnang Road\nSHOOTERS HILL via\nOBERON NSW 2787","Oberon","Oberon Council",null,"Newcastle Police/Court Cells",3,"Newcastle ",null,"South Coast Correctional Centre",820,"Shoalhaven ",null,"South Coast Correctional Centre",804,"Shoalhaven ",null,"St Heliers Correctional Centre",195,"Muswellbrook ",null,"Surry Hills Police/Court Cells",3,{"$f":"INDEX($D$15:$D$61,MATCH(W46,$B$15:$B91,0))","v":"Sydney "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA46,$B$15:$B91,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE46,$B$15:$B91,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F48","v":"Coffs Harbour "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K48=0,\".\",AL46/'ABS Pop T1'!K48)","v":0},{"$f":"IF('ABS Pop T1'!L48=0,\".\",AM46/'ABS Pop T1'!L48)","v":0},{"$f":"IF('ABS Pop T1'!R48=0,\".\",AN46/'ABS Pop T1'!R48)","v":0},{"$f":"IF('ABS Pop T1'!S48=0,\".\",AO46/'ABS Pop T1'!S48)","v":0},{"$f":"IF('ABS Pop T1'!T48=0,\".\",AP46/'ABS Pop T1'!T48)","v":0},{"$f":"IF('ABS Pop T1'!U48=0,\".\",AQ46/'ABS Pop T1'!U48)","v":0}]
[null,"Parklea Correctional Centre","66 Sentry Drive\nPARKLEA NSW 2768","Blacktown ","Blacktown City Council",null,"Oberon Correctional Centre",115,"Oberon",null,"Special Purpose Centre",49,"Randwick ",null,"Special Purpose Centre",34,"Randwick ",null,"Surry Hills Police/Court Cells",7,"Sydney ",null,"Tamworth Correctional Centre",69,{"$f":"INDEX($D$15:$D$61,MATCH(W47,$B$15:$B92,0))","v":"Tamworth Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA47,$B$15:$B92,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE47,$B$15:$B92,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F49","v":"Coolamon "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K49=0,\".\",AL47/'ABS Pop T1'!K49)","v":0},{"$f":"IF('ABS Pop T1'!L49=0,\".\",AM47/'ABS Pop T1'!L49)","v":0},{"$f":"IF('ABS Pop T1'!R49=0,\".\",AN47/'ABS Pop T1'!R49)","v":0},{"$f":"IF('ABS Pop T1'!S49=0,\".\",AO47/'ABS Pop T1'!S49)","v":0},{"$f":"IF('ABS Pop T1'!T49=0,\".\",AP47/'ABS Pop T1'!T49)","v":0},{"$f":"IF('ABS Pop T1'!U49=0,\".\",AQ47/'ABS Pop T1'!U49)","v":0}]
[null,"Parramatta Transitional Centre","124 O'Connell Street\nNORTH PARRAMATTA NSW 2151","Parramatta","City of Paramatta",null,"Outer Metropolitan Multi-Purpose Correctional Centre",223,"Penrith ",null,"St Heliers Correctional Centre",233,"Muswellbrook ",null,"St Heliers Correctional Centre",173,"Muswellbrook ",null,"Tamworth Correctional Centre",51,"Tamworth Regional",null,"Wagga Court Cells",3,{"$f":"INDEX($D$15:$D$61,MATCH(W48,$B$15:$B93,0))","v":"Wagga Wagga "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA48,$B$15:$B93,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE48,$B$15:$B93,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F50","v":"Coonamble "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K50=0,\".\",AL48/'ABS Pop T1'!K50)","v":0},{"$f":"IF('ABS Pop T1'!L50=0,\".\",AM48/'ABS Pop T1'!L50)","v":0},{"$f":"IF('ABS Pop T1'!R50=0,\".\",AN48/'ABS Pop T1'!R50)","v":0},{"$f":"IF('ABS Pop T1'!S50=0,\".\",AO48/'ABS Pop T1'!S50)","v":0},{"$f":"IF('ABS Pop T1'!T50=0,\".\",AP48/'ABS Pop T1'!T50)","v":0},{"$f":"IF('ABS Pop T1'!U50=0,\".\",AQ48/'ABS Pop T1'!U50)","v":0}]
[null,"Queanbeyan Police/Court Cells",null,"Queanbeyan-Palerang Regional",null,null,"Parklea Correctional Centre",1098,"Blacktown ",null,"Surry Hills Police/Court Cells",7,"Sydney ",null,"Surry Hills Police/Court Cells",13,"Sydney ",null,"Wellington Correctional Centre",247,"Dubbo Regional",null,"Wellington Correctional Centre",308,{"$f":"INDEX($D$15:$D$61,MATCH(W49,$B$15:$B94,0))","v":"Dubbo Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA49,$B$15:$B94,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE49,$B$15:$B94,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F51","v":"Cootamundra-Gundagai Regional"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K51=0,\".\",AL49/'ABS Pop T1'!K51)","v":0},{"$f":"IF('ABS Pop T1'!L51=0,\".\",AM49/'ABS Pop T1'!L51)","v":0},{"$f":"IF('ABS Pop T1'!R51=0,\".\",AN49/'ABS Pop T1'!R51)","v":0},{"$f":"IF('ABS Pop T1'!S51=0,\".\",AO49/'ABS Pop T1'!S51)","v":0},{"$f":"IF('ABS Pop T1'!T51=0,\".\",AP49/'ABS Pop T1'!T51)","v":0},{"$f":"IF('ABS Pop T1'!U51=0,\".\",AQ49/'ABS Pop T1'!U51)","v":0}]
[null,"Shortland Correctional Centre","Tuhega Drive Off Lindsay St\nCessnock NSW 2325","Cessnock ","Cessnock City Council",null,"Port Macquarie Police/Court Cells",3,"Port Macquarie-Hastings",null,"Tamworth Correctional Centre",38,"Tamworth Regional",null,"Tamworth Correctional Centre",47,"Tamworth Regional",null,"Wollongong Police/Court Cells",3,"Wollongong ",null,"Wollongong Police/Court Cells",3,{"$f":"INDEX($D$15:$D$61,MATCH(W50,$B$15:$B95,0))","v":"Wollongong "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA50,$B$15:$B95,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE50,$B$15:$B95,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F52","v":"Cowra "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K52=0,\".\",AL50/'ABS Pop T1'!K52)","v":0},{"$f":"IF('ABS Pop T1'!L52=0,\".\",AM50/'ABS Pop T1'!L52)","v":0},{"$f":"IF('ABS Pop T1'!R52=0,\".\",AN50/'ABS Pop T1'!R52)","v":0},{"$f":"IF('ABS Pop T1'!S52=0,\".\",AO50/'ABS Pop T1'!S52)","v":0},{"$f":"IF('ABS Pop T1'!T52=0,\".\",AP50/'ABS Pop T1'!T52)","v":0},{"$f":"IF('ABS Pop T1'!U52=0,\".\",AQ50/'ABS Pop T1'!U52)","v":0}]
[null,"Silverwater Women's Correctional Centre","Holker St\nSilverwater NSW 2128","Parramatta","City of Paramatta",null,"Shortland Correctional Centre",332,"Cessnock ",null,"Wagga Court Cells",3,"Wagga Wagga ",null,"Wagga Court Cells",3,"Wagga Wagga ",null,"Total",11497,null,null,"Total",12092,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F53","v":"Cumberland"},86,73,52,68,69,0,0,null,null,{"$f":"IF('ABS Pop T1'!K53=0,\".\",AL51/'ABS Pop T1'!K53)","v":3.0802207632196326E-4},{"$f":"IF('ABS Pop T1'!L53=0,\".\",AM51/'ABS Pop T1'!L53)","v":2.1928992236293324E-4},{"$f":"IF('ABS Pop T1'!R53=0,\".\",AN51/'ABS Pop T1'!R53)","v":2.8633869656940976E-4},{"$f":"IF('ABS Pop T1'!S53=0,\".\",AO51/'ABS Pop T1'!S53)","v":2.8126184662669214E-4},{"$f":"IF('ABS Pop T1'!T53=0,\".\",AP51/'ABS Pop T1'!T53)","v":0},{"$f":"IF('ABS Pop T1'!U53=0,\".\",AQ51/'ABS Pop T1'!U53)","v":0}]
[null,"South Coast Correctional Centre","55 The Links Road (via Oxford Street)\nNowra Hill NSW 2541","Shoalhaven ","Shoalhaven City Council",null,"South Coast Correctional Centre",528,"Shoalhaven ",null,"Wellington Correctional Centre",65,"Dubbo Regional",null,"Wellington Correctional Centre",297,"Dubbo Regional",null,"Females",null,null,null,"Females",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F54","v":"Dubbo Regional"},1039,460,540,675,738,0,0,null,null,{"$f":"IF('ABS Pop T1'!K54=0,\".\",AL52/'ABS Pop T1'!K54)","v":8.2856010663208326E-3},{"$f":"IF('ABS Pop T1'!L54=0,\".\",AM52/'ABS Pop T1'!L54)","v":9.669967587701233E-3},{"$f":"IF('ABS Pop T1'!R54=0,\".\",AN52/'ABS Pop T1'!R54)","v":1.2076646449465944E-2},{"$f":"IF('ABS Pop T1'!S54=0,\".\",AO52/'ABS Pop T1'!S54)","v":1.3048551928993245E-2},{"$f":"IF('ABS Pop T1'!T54=0,\".\",AP52/'ABS Pop T1'!T54)","v":0},{"$f":"IF('ABS Pop T1'!U54=0,\".\",AQ52/'ABS Pop T1'!U54)","v":0}]
[null,"Special Purpose Centre","1300 Anzac Parade, Malabar, New South Wales","Randwick ","Randwick City Council",null,"Special Purpose Centre",52,"Randwick ",null,"Wollongong Police/Court Cells",4,"Wollongong ",null,"Total",11558,null,null,"Bathurst Correctional Centre",10,{"$f":"INDEX($D$15:$D$97,MATCH(S53,$B$15:$B$97,0))","v":"Bathurst Regional"},null,"Bathurst Correctional Centre",7,{"$f":"INDEX($D$15:$D$61,MATCH(W53,$B$15:$B98,0))","v":"Bathurst Regional"},null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F55","v":"Dungog "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K55=0,\".\",AL53/'ABS Pop T1'!K55)","v":0},{"$f":"IF('ABS Pop T1'!L55=0,\".\",AM53/'ABS Pop T1'!L55)","v":0},{"$f":"IF('ABS Pop T1'!R55=0,\".\",AN53/'ABS Pop T1'!R55)","v":0},{"$f":"IF('ABS Pop T1'!S55=0,\".\",AO53/'ABS Pop T1'!S55)","v":0},{"$f":"IF('ABS Pop T1'!T55=0,\".\",AP53/'ABS Pop T1'!T55)","v":0},{"$f":"IF('ABS Pop T1'!U55=0,\".\",AQ53/'ABS Pop T1'!U55)","v":0}]
[null,"St Heliers Correctional Centre","70 St Heliers Road (off McCullys Gap Rd)\nMuswellbrook NSW 2333","Muswellbrook ","Muswellbrook Shire Council",null,"St Heliers Correctional Centre",263,"Muswellbrook ",null,"Total",12259,null,null,"Females",null,null,null,"Bolwara House Transitional Centre",14,"Penrith ",null,"Bolwara House Transitional Centre",18,{"$f":"INDEX($D$15:$D$61,MATCH(W54,$B$15:$B99,0))","v":"Penrith "},null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F56","v":"Edward River"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K56=0,\".\",AL54/'ABS Pop T1'!K56)","v":0},{"$f":"IF('ABS Pop T1'!L56=0,\".\",AM54/'ABS Pop T1'!L56)","v":0},{"$f":"IF('ABS Pop T1'!R56=0,\".\",AN54/'ABS Pop T1'!R56)","v":0},{"$f":"IF('ABS Pop T1'!S56=0,\".\",AO54/'ABS Pop T1'!S56)","v":0},{"$f":"IF('ABS Pop T1'!T56=0,\".\",AP54/'ABS Pop T1'!T56)","v":0},{"$f":"IF('ABS Pop T1'!U56=0,\".\",AQ54/'ABS Pop T1'!U56)","v":0}]
[null,"Surry Hills Police/Court Cells","151-241 Goulburn St, Surry Hills NSW 2010","Sydney ","City of Sydney",null,"Surry Hills Police/Court Cells",26,"Sydney ",null,"Females",null,null,null,"Amber Laurel Correctional Centre",9,"Penrith ",null,"Broken Hill Correctional Centre",11,"Broken Hill ",null,"Broken Hill Correctional Centre",11,{"$f":"INDEX($D$15:$D$61,MATCH(W55,$B$15:$B100,0))","v":"Broken Hill "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA55,$B$15:$B100,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE55,$B$15:$B100,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F57","v":"Eurobodalla "},3,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K57=0,\".\",AL55/'ABS Pop T1'!K57)","v":0},{"$f":"IF('ABS Pop T1'!L57=0,\".\",AM55/'ABS Pop T1'!L57)","v":0},{"$f":"IF('ABS Pop T1'!R57=0,\".\",AN55/'ABS Pop T1'!R57)","v":0},{"$f":"IF('ABS Pop T1'!S57=0,\".\",AO55/'ABS Pop T1'!S57)","v":0},{"$f":"IF('ABS Pop T1'!T57=0,\".\",AP55/'ABS Pop T1'!T57)","v":0},{"$f":"IF('ABS Pop T1'!U57=0,\".\",AQ55/'ABS Pop T1'!U57)","v":0}]
[null,"Tamworth Correctional Centre","Cnr Dean and Johnston Street\nTamworth NSW 2340","Tamworth Regional","Tamworth Regional Council",null,"Tamworth Correctional Centre",87,"Tamworth Regional",null,"Amber Laurel Correctional Centre",4,"Penrith ",null,"Bolwara House Transitional Centre",15,"Penrith ",null,"Clarence Correctional Centre",21,"Clarence Valley",null,"Clarence Correctional Centre",59,{"$f":"INDEX($D$15:$D$61,MATCH(W56,$B$15:$B101,0))","v":"Clarence Valley"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA56,$B$15:$B101,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE56,$B$15:$B101,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F58","v":"Fairfield "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K58=0,\".\",AL56/'ABS Pop T1'!K58)","v":0},{"$f":"IF('ABS Pop T1'!L58=0,\".\",AM56/'ABS Pop T1'!L58)","v":0},{"$f":"IF('ABS Pop T1'!R58=0,\".\",AN56/'ABS Pop T1'!R58)","v":0},{"$f":"IF('ABS Pop T1'!S58=0,\".\",AO56/'ABS Pop T1'!S58)","v":0},{"$f":"IF('ABS Pop T1'!T58=0,\".\",AP56/'ABS Pop T1'!T58)","v":0},{"$f":"IF('ABS Pop T1'!U58=0,\".\",AQ56/'ABS Pop T1'!U58)","v":0}]
[null,"Wagga Court Cells","77 Fitzmaurice St, Wagga Wagga NSW 2650","Wagga Wagga ","Wagga Wagga City Council",null,"Wellington Correctional Centre",612,{"$f":"INDEX($D$15:$D$97,MATCH(G57,$B$15:$B$97,0))","v":"Dubbo Regional"},null,"Bathurst Correctional Centre",4,"Bathurst Regional",null,"Broken Hill Correctional Centre",7,"Broken Hill ",null,"Dillwynia Correctional Centre",473,"Penrith ",null,"Dillwynia Correctional Centre",500,{"$f":"INDEX($D$15:$D$61,MATCH(W57,$B$15:$B102,0))","v":"Penrith "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA57,$B$15:$B102,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE57,$B$15:$B102,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F59","v":"Federation"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K59=0,\".\",AL57/'ABS Pop T1'!K59)","v":0},{"$f":"IF('ABS Pop T1'!L59=0,\".\",AM57/'ABS Pop T1'!L59)","v":0},{"$f":"IF('ABS Pop T1'!R59=0,\".\",AN57/'ABS Pop T1'!R59)","v":0},{"$f":"IF('ABS Pop T1'!S59=0,\".\",AO57/'ABS Pop T1'!S59)","v":0},{"$f":"IF('ABS Pop T1'!T59=0,\".\",AP57/'ABS Pop T1'!T59)","v":0},{"$f":"IF('ABS Pop T1'!U59=0,\".\",AQ57/'ABS Pop T1'!U59)","v":0}]
[null,"Wellington Correctional Centre","Mudgee-Goolma Rd\nWellington NSW 2820","Dubbo Regional","Dubbo Regional Council",null,"Total",12508,null,null,"Bolwara House Transitional Centre",12,"Penrith ",null,"Clarence Correctional Centre",140,"Clarence Valley",null,"Junee Correctional Centre",5,"Junee ",null,"Junee Correctional Centre",4,{"$f":"INDEX($D$15:$D$61,MATCH(W58,$B$15:$B103,0))","v":"Junee "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA58,$B$15:$B103,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE58,$B$15:$B103,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F60","v":"Forbes "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K60=0,\".\",AL58/'ABS Pop T1'!K60)","v":0},{"$f":"IF('ABS Pop T1'!L60=0,\".\",AM58/'ABS Pop T1'!L60)","v":0},{"$f":"IF('ABS Pop T1'!R60=0,\".\",AN58/'ABS Pop T1'!R60)","v":0},{"$f":"IF('ABS Pop T1'!S60=0,\".\",AO58/'ABS Pop T1'!S60)","v":0},{"$f":"IF('ABS Pop T1'!T60=0,\".\",AP58/'ABS Pop T1'!T60)","v":0},{"$f":"IF('ABS Pop T1'!U60=0,\".\",AQ58/'ABS Pop T1'!U60)","v":0}]
[null,"Wollongong Police/Court Cells","Market St & Church St, Wollongong NSW 2500","Wollongong ","Wollongong City Council",null,"Females",null,null,null,"Broken Hill Correctional Centre",9,"Broken Hill ",null,"Dillwynia Correctional Centre",373,"Penrith ",null,"Kariong Correctional Centre",4,"Central Coast",null,"Kariong Correctional Centre",3,{"$f":"INDEX($D$15:$D$61,MATCH(W59,$B$15:$B104,0))","v":"Central Coast"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA59,$B$15:$B104,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE59,$B$15:$B104,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F61","v":"Georges River"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K61=0,\".\",AL59/'ABS Pop T1'!K61)","v":0},{"$f":"IF('ABS Pop T1'!L61=0,\".\",AM59/'ABS Pop T1'!L61)","v":0},{"$f":"IF('ABS Pop T1'!R61=0,\".\",AN59/'ABS Pop T1'!R61)","v":0},{"$f":"IF('ABS Pop T1'!S61=0,\".\",AO59/'ABS Pop T1'!S61)","v":0},{"$f":"IF('ABS Pop T1'!T61=0,\".\",AP59/'ABS Pop T1'!T61)","v":0},{"$f":"IF('ABS Pop T1'!U61=0,\".\",AQ59/'ABS Pop T1'!U61)","v":0}]
[null,"Long Bay Hospital","1300 Anzac Parade Malabar NSW 2036","Randwick ",null,null,"Bathurst Correctional Centre",10,"Bathurst Regional",null,"Clarence Correctional Centre",147,"Clarence Valley",null,"Emu Plains Correctional Centre",6,"Penrith ",null,"Long Bay Hospital",10,"Randwick ",null,"Metropolitan Remand and Reception Centre",3,{"$f":"INDEX($D$15:$D$61,MATCH(W60,$B$15:$B105,0))","v":"Parramatta"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA60,$B$15:$B105,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE60,$B$15:$B105,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F62","v":"Gilgandra "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K62=0,\".\",AL60/'ABS Pop T1'!K62)","v":0},{"$f":"IF('ABS Pop T1'!L62=0,\".\",AM60/'ABS Pop T1'!L62)","v":0},{"$f":"IF('ABS Pop T1'!R62=0,\".\",AN60/'ABS Pop T1'!R62)","v":0},{"$f":"IF('ABS Pop T1'!S62=0,\".\",AO60/'ABS Pop T1'!S62)","v":0},{"$f":"IF('ABS Pop T1'!T62=0,\".\",AP60/'ABS Pop T1'!T62)","v":0},{"$f":"IF('ABS Pop T1'!U62=0,\".\",AQ60/'ABS Pop T1'!U62)","v":0}]
[null,"Port Macquarie Police/Court Cells",null,"Port Macquarie-Hastings",null,null,"Berrima Correctional Centre",51,"Wingecarribee ",null,"Dillwynia Correctional Centre",398,"Penrith ",null,"Junee Correctional Centre",7,"Junee ",null,"Mid North Coast Correctional Centre",43,"Kempsey ",null,"Mid North Coast Correctional Centre",42,{"$f":"INDEX($D$15:$D$61,MATCH(W61,$B$15:$B106,0))","v":"Kempsey "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA61,$B$15:$B106,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE61,$B$15:$B106,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F63","v":"Glen Innes Severn"},168,119,92,102,75,0,0,null,null,{"$f":"IF('ABS Pop T1'!K63=0,\".\",AL61/'ABS Pop T1'!K63)","v":1.3337816633041918E-2},{"$f":"IF('ABS Pop T1'!L63=0,\".\",AM61/'ABS Pop T1'!L63)","v":1.0296586457750419E-2},{"$f":"IF('ABS Pop T1'!R63=0,\".\",AN61/'ABS Pop T1'!R63)","v":1.1404293381037567E-2},{"$f":"IF('ABS Pop T1'!S63=0,\".\",AO61/'ABS Pop T1'!S63)","v":8.3435309823117147E-3},{"$f":"IF('ABS Pop T1'!T63=0,\".\",AP61/'ABS Pop T1'!T63)","v":0},{"$f":"IF('ABS Pop T1'!U63=0,\".\",AQ61/'ABS Pop T1'!U63)","v":0}]
[null,"Batemans Bay Police/Court Cells","Googled LGA  for town","Eurobodalla ",null,null,"Bolwara House Transitional Centre",14,"Penrith ",null,"Emu Plains Correctional Centre",35,"Penrith ",null,"Kariong Correctional Centre",3,"Central Coast",null,"Newcastle Police/Court Cells",3,"Newcastle ",null,"Newcastle Police/Court Cells",6,{"$f":"INDEX($D$15:$D$61,MATCH(W62,$B$15:$B107,0))","v":"Newcastle "},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA62,$B$15:$B107,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE62,$B$15:$B107,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F64","v":"Goulburn Mulwaree"},582,{"$f":"SUMIF($M$16:$M$71,$AJ62,$L$16:$L$71)","v":455},455,478,346,0,0,null,null,{"$f":"IF('ABS Pop T1'!K64=0,\".\",AL62/'ABS Pop T1'!K64)","v":1.4157694940568797E-2},{"$f":"IF('ABS Pop T1'!L64=0,\".\",AM62/'ABS Pop T1'!L64)","v":1.4045810952645552E-2},{"$f":"IF('ABS Pop T1'!R64=0,\".\",AN62/'ABS Pop T1'!R64)","v":1.4740347847539163E-2},{"$f":"IF('ABS Pop T1'!S64=0,\".\",AO62/'ABS Pop T1'!S64)","v":1.057780495261388E-2},{"$f":"IF('ABS Pop T1'!T64=0,\".\",AP62/'ABS Pop T1'!T64)","v":0},{"$f":"IF('ABS Pop T1'!U64=0,\".\",AQ62/'ABS Pop T1'!U64)","v":0}]
[null,"Brewarrina (Yetta Dhinnakkal) Centre","Googled LGA  for town","Brewarrina ",null,null,"Broken Hill Correctional Centre",9,"Broken Hill ",null,"Junee Correctional Centre",8,"Junee ",null,"Long Bay Hospital Area",7,"Randwick ",null,"Parramatta Transitional Centre",11,"Parramatta",null,"Parramatta Transitional Centre",8,{"$f":"INDEX($D$15:$D$61,MATCH(W63,$B$15:$B108,0))","v":"Parramatta"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA63,$B$15:$B108,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE63,$B$15:$B108,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F65","v":"Greater Hume "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K65=0,\".\",AL63/'ABS Pop T1'!K65)","v":0},{"$f":"IF('ABS Pop T1'!L65=0,\".\",AM63/'ABS Pop T1'!L65)","v":0},{"$f":"IF('ABS Pop T1'!R65=0,\".\",AN63/'ABS Pop T1'!R65)","v":0},{"$f":"IF('ABS Pop T1'!S65=0,\".\",AO63/'ABS Pop T1'!S65)","v":0},{"$f":"IF('ABS Pop T1'!T65=0,\".\",AP63/'ABS Pop T1'!T65)","v":0},{"$f":"IF('ABS Pop T1'!U65=0,\".\",AQ63/'ABS Pop T1'!U65)","v":0}]
[null,"Grafton Correctional Centre","Googled LGA  for town","Clarence Valley",null,null,"Dillwynia Correctional Centre",210,"Penrith ",null,"Kariong Correctional Centre",3,"Central Coast",null,"Metropolitan Special Programs Centre",3,"Randwick ",null,"Silverwater Women's Correctional Centre",147,"Parramatta",null,"Silverwater Women's Correctional Centre",148,{"$f":"INDEX($D$15:$D$61,MATCH(W64,$B$15:$B109,0))","v":"Parramatta"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA64,$B$15:$B109,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE64,$B$15:$B109,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F66","v":"Griffith "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K66=0,\".\",AL64/'ABS Pop T1'!K66)","v":0},{"$f":"IF('ABS Pop T1'!L66=0,\".\",AM64/'ABS Pop T1'!L66)","v":0},{"$f":"IF('ABS Pop T1'!R66=0,\".\",AN64/'ABS Pop T1'!R66)","v":0},{"$f":"IF('ABS Pop T1'!S66=0,\".\",AO64/'ABS Pop T1'!S66)","v":0},{"$f":"IF('ABS Pop T1'!T66=0,\".\",AP64/'ABS Pop T1'!T66)","v":0},{"$f":"IF('ABS Pop T1'!U66=0,\".\",AQ64/'ABS Pop T1'!U66)","v":0}]
[null,"Illawarra Reintegration Centre","https://www.facebook.com/i98fm/posts/the-illawarra-reintegration-centre-at-unanderra-will-be-closed-by-mid-next-year/10156220126431353/","Wollongong ",null,null,"Emu Plains Correctional Centre",136,"Penrith ",null,"Long Bay Hospital Area",5,"Randwick ",null,"Mid North Coast Correctional Centre",42,"Kempsey ",null,"Wellington Correctional Centre",73,"Dubbo Regional",null,"Wellington Correctional Centre",65,{"$f":"INDEX($D$15:$D$61,MATCH(W65,$B$15:$B110,0))","v":"Dubbo Regional"},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AA65,$B$15:$B110,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX($D$15:$D$61,MATCH(AE65,$B$15:$B110,0))","v":{"$error":"#N/A"}},null,null,{"$f":"'ABS Pop T1'!F67","v":"Gunnedah "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K67=0,\".\",AL65/'ABS Pop T1'!K67)","v":0},{"$f":"IF('ABS Pop T1'!L67=0,\".\",AM65/'ABS Pop T1'!L67)","v":0},{"$f":"IF('ABS Pop T1'!R67=0,\".\",AN65/'ABS Pop T1'!R67)","v":0},{"$f":"IF('ABS Pop T1'!S67=0,\".\",AO65/'ABS Pop T1'!S67)","v":0},{"$f":"IF('ABS Pop T1'!T67=0,\".\",AP65/'ABS Pop T1'!T67)","v":0},{"$f":"IF('ABS Pop T1'!U67=0,\".\",AQ65/'ABS Pop T1'!U67)","v":0}]
[null,"Ivanhoe (Warakirri) Centre","Googled LGA  for town","Central Darling ",null,null,"Grafton Correctional Centre",21,"Clarence Valley",null,"Mid North Coast Correctional Centre",39,"Kempsey ",null,"Parramatta Transitional Centre",4,"Parramatta",null,"Total",819,null,null,"Total",857,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F68","v":"Gwydir "},0,0,0,{"$f":"SUMIF($U$16:$U$65,$AJ66,$T$16:$T$65)","v":0},0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K68=0,\".\",AL66/'ABS Pop T1'!K68)","v":0},{"$f":"IF('ABS Pop T1'!L68=0,\".\",AM66/'ABS Pop T1'!L68)","v":0},{"$f":"IF('ABS Pop T1'!R68=0,\".\",AN66/'ABS Pop T1'!R68)","v":0},{"$f":"IF('ABS Pop T1'!S68=0,\".\",AO66/'ABS Pop T1'!S68)","v":0},{"$f":"IF('ABS Pop T1'!T68=0,\".\",AP66/'ABS Pop T1'!T68)","v":0},{"$f":"IF('ABS Pop T1'!U68=0,\".\",AQ66/'ABS Pop T1'!U68)","v":0}]
[null,"Long Bay Hospital Area ","Googled LGA  for town",{"$f":"D38","v":"Randwick "},null,null,"Mary Wade Correctional Centre",86,"Cumberland",null,"Newcastle Police/Court Cells",3,"Newcastle ",null,"Silverwater Women's Correctional Centre",186,"Parramatta",null,"Total prisoners",12316,null,null,"Total prisoners",12946,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F69","v":"Hawkesbury "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K69=0,\".\",AL67/'ABS Pop T1'!K69)","v":0},{"$f":"IF('ABS Pop T1'!L69=0,\".\",AM67/'ABS Pop T1'!L69)","v":0},{"$f":"IF('ABS Pop T1'!R69=0,\".\",AN67/'ABS Pop T1'!R69)","v":0},{"$f":"IF('ABS Pop T1'!S69=0,\".\",AO67/'ABS Pop T1'!S69)","v":0},{"$f":"IF('ABS Pop T1'!T69=0,\".\",AP67/'ABS Pop T1'!T69)","v":0},{"$f":"IF('ABS Pop T1'!U69=0,\".\",AQ67/'ABS Pop T1'!U69)","v":0}]
[null,"Moree Police/Court Cells","Googled LGA  for town","Moree Plains ",null,null,"Mid North Coast Correctional Centre",44,"Kempsey ",null,"Parramatta Transitional Centre",9,"Parramatta",null,"Surry Hills Police/Court Cells",4,"Sydney ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F70","v":"Hay "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K70=0,\".\",AL68/'ABS Pop T1'!K70)","v":0},{"$f":"IF('ABS Pop T1'!L70=0,\".\",AM68/'ABS Pop T1'!L70)","v":0},{"$f":"IF('ABS Pop T1'!R70=0,\".\",AN68/'ABS Pop T1'!R70)","v":0},{"$f":"IF('ABS Pop T1'!S70=0,\".\",AO68/'ABS Pop T1'!S70)","v":0},{"$f":"IF('ABS Pop T1'!T70=0,\".\",AP68/'ABS Pop T1'!T70)","v":0},{"$f":"IF('ABS Pop T1'!U70=0,\".\",AQ68/'ABS Pop T1'!U70)","v":0}]
[null,"Outer Metropolitan Multi-Purpose Correctional Centre","https://correctiveservices.dcj.nsw.gov.au/correctional-centres/find-a-correctional-centre/geoffrey-pearce-correctional-centre.html",{"$f":"D27","v":"Penrith "},null,null,"Parramatta Transitional Centre",14,"Parramatta",null,"Silverwater Women's Correctional Centre",182,"Parramatta",null,"Wellington Correctional Centre",19,"Dubbo Regional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F71","v":"Hilltops"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K71=0,\".\",AL69/'ABS Pop T1'!K71)","v":0},{"$f":"IF('ABS Pop T1'!L71=0,\".\",AM69/'ABS Pop T1'!L71)","v":0},{"$f":"IF('ABS Pop T1'!R71=0,\".\",AN69/'ABS Pop T1'!R71)","v":0},{"$f":"IF('ABS Pop T1'!S71=0,\".\",AO69/'ABS Pop T1'!S71)","v":0},{"$f":"IF('ABS Pop T1'!T71=0,\".\",AP69/'ABS Pop T1'!T71)","v":0},{"$f":"IF('ABS Pop T1'!U71=0,\".\",AQ69/'ABS Pop T1'!U71)","v":0}]
[null,"Berrima Correctional Centre","Googled LGA  for town","Wingecarribee ",null,null,"Silverwater Women's Correctional Centre",279,"Parramatta",null,"Surry Hills Police/Court Cells",5,"Sydney ",null,"Total",820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F72","v":"Hornsby "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K72=0,\".\",AL70/'ABS Pop T1'!K72)","v":0},{"$f":"IF('ABS Pop T1'!L72=0,\".\",AM70/'ABS Pop T1'!L72)","v":0},{"$f":"IF('ABS Pop T1'!R72=0,\".\",AN70/'ABS Pop T1'!R72)","v":0},{"$f":"IF('ABS Pop T1'!S72=0,\".\",AO70/'ABS Pop T1'!S72)","v":0},{"$f":"IF('ABS Pop T1'!T72=0,\".\",AP70/'ABS Pop T1'!T72)","v":0},{"$f":"IF('ABS Pop T1'!U72=0,\".\",AQ70/'ABS Pop T1'!U72)","v":0}]
[null,"<other>",null,"<other>",null,null,"Special Purpose Centre",3,"Randwick ",null,"Wellington Correctional Centre",7,{"$f":"INDEX($D$15:$D$97,MATCH(K71,$B$15:$B$97,0))","v":"Dubbo Regional"},null,"Total prisoners",12372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F73","v":"Hunters Hill "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K73=0,\".\",AL71/'ABS Pop T1'!K73)","v":0},{"$f":"IF('ABS Pop T1'!L73=0,\".\",AM71/'ABS Pop T1'!L73)","v":0},{"$f":"IF('ABS Pop T1'!R73=0,\".\",AN71/'ABS Pop T1'!R73)","v":0},{"$f":"IF('ABS Pop T1'!S73=0,\".\",AO71/'ABS Pop T1'!S73)","v":0},{"$f":"IF('ABS Pop T1'!T73=0,\".\",AP71/'ABS Pop T1'!T73)","v":0},{"$f":"IF('ABS Pop T1'!U73=0,\".\",AQ71/'ABS Pop T1'!U73)","v":0}]
[null,"<other>",null,"<other>",null,null,"Surry Hills Police/Court Cells",3,"Sydney ",null,"Total",868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F74","v":"Inner West"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K74=0,\".\",AL72/'ABS Pop T1'!K74)","v":0},{"$f":"IF('ABS Pop T1'!L74=0,\".\",AM72/'ABS Pop T1'!L74)","v":0},{"$f":"IF('ABS Pop T1'!R74=0,\".\",AN72/'ABS Pop T1'!R74)","v":0},{"$f":"IF('ABS Pop T1'!S74=0,\".\",AO72/'ABS Pop T1'!S74)","v":0},{"$f":"IF('ABS Pop T1'!T74=0,\".\",AP72/'ABS Pop T1'!T74)","v":0},{"$f":"IF('ABS Pop T1'!U74=0,\".\",AQ72/'ABS Pop T1'!U74)","v":0}]
[null,"<other>",null,"<other>",null,null,"Wellington Correctional Centre",65,"Dubbo Regional",null,"Total prisoners",13126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F75","v":"Inverell "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K75=0,\".\",AL73/'ABS Pop T1'!K75)","v":0},{"$f":"IF('ABS Pop T1'!L75=0,\".\",AM73/'ABS Pop T1'!L75)","v":0},{"$f":"IF('ABS Pop T1'!R75=0,\".\",AN73/'ABS Pop T1'!R75)","v":0},{"$f":"IF('ABS Pop T1'!S75=0,\".\",AO73/'ABS Pop T1'!S75)","v":0},{"$f":"IF('ABS Pop T1'!T75=0,\".\",AP73/'ABS Pop T1'!T75)","v":0},{"$f":"IF('ABS Pop T1'!U75=0,\".\",AQ73/'ABS Pop T1'!U75)","v":0}]
[null,"<other>",null,"<other>",null,null,"Total",950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F76","v":"Junee "},834,876,940,881,768,0,0,null,null,{"$f":"IF('ABS Pop T1'!K76=0,\".\",AL74/'ABS Pop T1'!K76)","v":0.13581395348837208},{"$f":"IF('ABS Pop T1'!L76=0,\".\",AM74/'ABS Pop T1'!L76)","v":0.1456686812335348},{"$f":"IF('ABS Pop T1'!R76=0,\".\",AN74/'ABS Pop T1'!R76)","v":0.13627223511214231},{"$f":"IF('ABS Pop T1'!S76=0,\".\",AO74/'ABS Pop T1'!S76)","v":0.11779141104294479},{"$f":"IF('ABS Pop T1'!T76=0,\".\",AP74/'ABS Pop T1'!T76)","v":0},{"$f":"IF('ABS Pop T1'!U76=0,\".\",AQ74/'ABS Pop T1'!U76)","v":0}]
[null,"<other>",null,"<other>",null,null,"Total prisoners",13458,null,null,"Calculated total",{"$f":"SUM(L56:L71,L16:L53)","v":13129},null,null,"Calculated total",{"$f":"SUM(P55:P69,P16:P52)","v":12353},null,null,"Calculated total",{"$f":"SUM(T53:T65,T16:T50)","v":12322},null,null,"Calculated total",{"$f":"SUM(X53:X65,X16:X50)","v":12964},null,null,"Calculated total",{"$f":"SUM(AB53:AB66,AB16:AB50)","v":0},null,null,"Calculated total",{"$f":"SUM(AF53:AF66,AF16:AF50)","v":0},null,null,null,{"$f":"'ABS Pop T1'!F77","v":"Kempsey "},617,769,781,804,901,0,0,null,null,{"$f":"IF('ABS Pop T1'!K77=0,\".\",AL75/'ABS Pop T1'!K77)","v":2.4954569055036346E-2},{"$f":"IF('ABS Pop T1'!L77=0,\".\",AM75/'ABS Pop T1'!L77)","v":2.5098014011183237E-2},{"$f":"IF('ABS Pop T1'!R77=0,\".\",AN75/'ABS Pop T1'!R77)","v":2.578741420232215E-2},{"$f":"IF('ABS Pop T1'!S77=0,\".\",AO75/'ABS Pop T1'!S77)","v":2.864591612882714E-2},{"$f":"IF('ABS Pop T1'!T77=0,\".\",AP75/'ABS Pop T1'!T77)","v":0},{"$f":"IF('ABS Pop T1'!U77=0,\".\",AQ75/'ABS Pop T1'!U77)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F78","v":"Kiama "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K78=0,\".\",AL76/'ABS Pop T1'!K78)","v":0},{"$f":"IF('ABS Pop T1'!L78=0,\".\",AM76/'ABS Pop T1'!L78)","v":0},{"$f":"IF('ABS Pop T1'!R78=0,\".\",AN76/'ABS Pop T1'!R78)","v":0},{"$f":"IF('ABS Pop T1'!S78=0,\".\",AO76/'ABS Pop T1'!S78)","v":0},{"$f":"IF('ABS Pop T1'!T78=0,\".\",AP76/'ABS Pop T1'!T78)","v":0},{"$f":"IF('ABS Pop T1'!U78=0,\".\",AQ76/'ABS Pop T1'!U78)","v":0}]
[null,"<other>",null,"<other>",null,null,"Calculated total",{"$f":"SUM(H60:H73,H16:H57)","v":13469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F79","v":"Ku-ring-gai"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K79=0,\".\",AL77/'ABS Pop T1'!K79)","v":0},{"$f":"IF('ABS Pop T1'!L79=0,\".\",AM77/'ABS Pop T1'!L79)","v":0},{"$f":"IF('ABS Pop T1'!R79=0,\".\",AN77/'ABS Pop T1'!R79)","v":0},{"$f":"IF('ABS Pop T1'!S79=0,\".\",AO77/'ABS Pop T1'!S79)","v":0},{"$f":"IF('ABS Pop T1'!T79=0,\".\",AP77/'ABS Pop T1'!T79)","v":0},{"$f":"IF('ABS Pop T1'!U79=0,\".\",AQ77/'ABS Pop T1'!U79)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F80","v":"Kyogle"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K80=0,\".\",AL78/'ABS Pop T1'!K80)","v":0},{"$f":"IF('ABS Pop T1'!L80=0,\".\",AM78/'ABS Pop T1'!L80)","v":0},{"$f":"IF('ABS Pop T1'!R80=0,\".\",AN78/'ABS Pop T1'!R80)","v":0},{"$f":"IF('ABS Pop T1'!S80=0,\".\",AO78/'ABS Pop T1'!S80)","v":0},{"$f":"IF('ABS Pop T1'!T80=0,\".\",AP78/'ABS Pop T1'!T80)","v":0},{"$f":"IF('ABS Pop T1'!U80=0,\".\",AQ78/'ABS Pop T1'!U80)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F81","v":"Lachlan "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K81=0,\".\",AL79/'ABS Pop T1'!K81)","v":0},{"$f":"IF('ABS Pop T1'!L81=0,\".\",AM79/'ABS Pop T1'!L81)","v":0},{"$f":"IF('ABS Pop T1'!R81=0,\".\",AN79/'ABS Pop T1'!R81)","v":0},{"$f":"IF('ABS Pop T1'!S81=0,\".\",AO79/'ABS Pop T1'!S81)","v":0},{"$f":"IF('ABS Pop T1'!T81=0,\".\",AP79/'ABS Pop T1'!T81)","v":0},{"$f":"IF('ABS Pop T1'!U81=0,\".\",AQ79/'ABS Pop T1'!U81)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F82","v":"Lake Macquarie "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K82=0,\".\",AL80/'ABS Pop T1'!K82)","v":0},{"$f":"IF('ABS Pop T1'!L82=0,\".\",AM80/'ABS Pop T1'!L82)","v":0},{"$f":"IF('ABS Pop T1'!R82=0,\".\",AN80/'ABS Pop T1'!R82)","v":0},{"$f":"IF('ABS Pop T1'!S82=0,\".\",AO80/'ABS Pop T1'!S82)","v":0},{"$f":"IF('ABS Pop T1'!T82=0,\".\",AP80/'ABS Pop T1'!T82)","v":0},{"$f":"IF('ABS Pop T1'!U82=0,\".\",AQ80/'ABS Pop T1'!U82)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F83","v":"Lane Cove "},{"$f":"SUMIF($I$16:$I$73,$AJ81,$H$16:$H$73)","v":0},{"$f":"SUMIF($M$16:$M$71,$AJ81,$L$16:$L$71)","v":0},{"$f":"SUMIF($Q$16:$Q$69,$AJ81,$P$16:$P$69)","v":0},{"$f":"SUMIF($U$16:$U$65,$AJ81,$T$16:$T$65)","v":0},{"$f":"SUMIF($Y$16:$Y$65,$AJ81,$X$16:$X$65)","v":0},{"$f":"SUMIF($AC$16:$AC$71,$AJ81,$AB$16:$AB$71)","v":0},{"$f":"SUMIF($AG$16:$AG$71,$AJ81,$AF$16:$AF$71)","v":0},null,null,{"$f":"IF('ABS Pop T1'!K83=0,\".\",AL81/'ABS Pop T1'!K83)","v":0},{"$f":"IF('ABS Pop T1'!L83=0,\".\",AM81/'ABS Pop T1'!L83)","v":0},{"$f":"IF('ABS Pop T1'!R83=0,\".\",AN81/'ABS Pop T1'!R83)","v":0},{"$f":"IF('ABS Pop T1'!S83=0,\".\",AO81/'ABS Pop T1'!S83)","v":0},{"$f":"IF('ABS Pop T1'!T83=0,\".\",AP81/'ABS Pop T1'!T83)","v":0},{"$f":"IF('ABS Pop T1'!U83=0,\".\",AQ81/'ABS Pop T1'!U83)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F84","v":"Leeton "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K84=0,\".\",AL82/'ABS Pop T1'!K84)","v":0},{"$f":"IF('ABS Pop T1'!L84=0,\".\",AM82/'ABS Pop T1'!L84)","v":0},{"$f":"IF('ABS Pop T1'!R84=0,\".\",AN82/'ABS Pop T1'!R84)","v":0},{"$f":"IF('ABS Pop T1'!S84=0,\".\",AO82/'ABS Pop T1'!S84)","v":0},{"$f":"IF('ABS Pop T1'!T84=0,\".\",AP82/'ABS Pop T1'!T84)","v":0},{"$f":"IF('ABS Pop T1'!U84=0,\".\",AQ82/'ABS Pop T1'!U84)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F85","v":"Lismore "},7,3,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K85=0,\".\",AL83/'ABS Pop T1'!K85)","v":6.7652895543929278E-5},{"$f":"IF('ABS Pop T1'!L85=0,\".\",AM83/'ABS Pop T1'!L85)","v":0},{"$f":"IF('ABS Pop T1'!R85=0,\".\",AN83/'ABS Pop T1'!R85)","v":0},{"$f":"IF('ABS Pop T1'!S85=0,\".\",AO83/'ABS Pop T1'!S85)","v":0},{"$f":"IF('ABS Pop T1'!T85=0,\".\",AP83/'ABS Pop T1'!T85)","v":0},{"$f":"IF('ABS Pop T1'!U85=0,\".\",AQ83/'ABS Pop T1'!U85)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F86","v":"Lithgow "},421,284,273,231,286,0,0,null,null,{"$f":"IF('ABS Pop T1'!K86=0,\".\",AL84/'ABS Pop T1'!K86)","v":1.3618490457466194E-2},{"$f":"IF('ABS Pop T1'!L86=0,\".\",AM84/'ABS Pop T1'!L86)","v":1.311869293608842E-2},{"$f":"IF('ABS Pop T1'!R86=0,\".\",AN84/'ABS Pop T1'!R86)","v":1.1099899091826439E-2},{"$f":"IF('ABS Pop T1'!S86=0,\".\",AO84/'ABS Pop T1'!S86)","v":1.3800424628450107E-2},{"$f":"IF('ABS Pop T1'!T86=0,\".\",AP84/'ABS Pop T1'!T86)","v":0},{"$f":"IF('ABS Pop T1'!U86=0,\".\",AQ84/'ABS Pop T1'!U86)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F87","v":"Liverpool "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K87=0,\".\",AL85/'ABS Pop T1'!K87)","v":0},{"$f":"IF('ABS Pop T1'!L87=0,\".\",AM85/'ABS Pop T1'!L87)","v":0},{"$f":"IF('ABS Pop T1'!R87=0,\".\",AN85/'ABS Pop T1'!R87)","v":0},{"$f":"IF('ABS Pop T1'!S87=0,\".\",AO85/'ABS Pop T1'!S87)","v":0},{"$f":"IF('ABS Pop T1'!T87=0,\".\",AP85/'ABS Pop T1'!T87)","v":0},{"$f":"IF('ABS Pop T1'!U87=0,\".\",AQ85/'ABS Pop T1'!U87)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F88","v":"Liverpool Plains "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K88=0,\".\",AL86/'ABS Pop T1'!K88)","v":0},{"$f":"IF('ABS Pop T1'!L88=0,\".\",AM86/'ABS Pop T1'!L88)","v":0},{"$f":"IF('ABS Pop T1'!R88=0,\".\",AN86/'ABS Pop T1'!R88)","v":0},{"$f":"IF('ABS Pop T1'!S88=0,\".\",AO86/'ABS Pop T1'!S88)","v":0},{"$f":"IF('ABS Pop T1'!T88=0,\".\",AP86/'ABS Pop T1'!T88)","v":0},{"$f":"IF('ABS Pop T1'!U88=0,\".\",AQ86/'ABS Pop T1'!U88)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F89","v":"Lockhart "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K89=0,\".\",AL87/'ABS Pop T1'!K89)","v":0},{"$f":"IF('ABS Pop T1'!L89=0,\".\",AM87/'ABS Pop T1'!L89)","v":0},{"$f":"IF('ABS Pop T1'!R89=0,\".\",AN87/'ABS Pop T1'!R89)","v":0},{"$f":"IF('ABS Pop T1'!S89=0,\".\",AO87/'ABS Pop T1'!S89)","v":0},{"$f":"IF('ABS Pop T1'!T89=0,\".\",AP87/'ABS Pop T1'!T89)","v":0},{"$f":"IF('ABS Pop T1'!U89=0,\".\",AQ87/'ABS Pop T1'!U89)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F90","v":"Maitland "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K90=0,\".\",AL88/'ABS Pop T1'!K90)","v":0},{"$f":"IF('ABS Pop T1'!L90=0,\".\",AM88/'ABS Pop T1'!L90)","v":0},{"$f":"IF('ABS Pop T1'!R90=0,\".\",AN88/'ABS Pop T1'!R90)","v":0},{"$f":"IF('ABS Pop T1'!S90=0,\".\",AO88/'ABS Pop T1'!S90)","v":0},{"$f":"IF('ABS Pop T1'!T90=0,\".\",AP88/'ABS Pop T1'!T90)","v":0},{"$f":"IF('ABS Pop T1'!U90=0,\".\",AQ88/'ABS Pop T1'!U90)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F91","v":"Mid-Coast"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K91=0,\".\",AL89/'ABS Pop T1'!K91)","v":0},{"$f":"IF('ABS Pop T1'!L91=0,\".\",AM89/'ABS Pop T1'!L91)","v":0},{"$f":"IF('ABS Pop T1'!R91=0,\".\",AN89/'ABS Pop T1'!R91)","v":0},{"$f":"IF('ABS Pop T1'!S91=0,\".\",AO89/'ABS Pop T1'!S91)","v":0},{"$f":"IF('ABS Pop T1'!T91=0,\".\",AP89/'ABS Pop T1'!T91)","v":0},{"$f":"IF('ABS Pop T1'!U91=0,\".\",AQ89/'ABS Pop T1'!U91)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F92","v":"Mid-Western Regional"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K92=0,\".\",AL90/'ABS Pop T1'!K92)","v":0},{"$f":"IF('ABS Pop T1'!L92=0,\".\",AM90/'ABS Pop T1'!L92)","v":0},{"$f":"IF('ABS Pop T1'!R92=0,\".\",AN90/'ABS Pop T1'!R92)","v":0},{"$f":"IF('ABS Pop T1'!S92=0,\".\",AO90/'ABS Pop T1'!S92)","v":0},{"$f":"IF('ABS Pop T1'!T92=0,\".\",AP90/'ABS Pop T1'!T92)","v":0},{"$f":"IF('ABS Pop T1'!U92=0,\".\",AQ90/'ABS Pop T1'!U92)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F93","v":"Moree Plains "},3,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K93=0,\".\",AL91/'ABS Pop T1'!K93)","v":0},{"$f":"IF('ABS Pop T1'!L93=0,\".\",AM91/'ABS Pop T1'!L93)","v":0},{"$f":"IF('ABS Pop T1'!R93=0,\".\",AN91/'ABS Pop T1'!R93)","v":0},{"$f":"IF('ABS Pop T1'!S93=0,\".\",AO91/'ABS Pop T1'!S93)","v":0},{"$f":"IF('ABS Pop T1'!T93=0,\".\",AP91/'ABS Pop T1'!T93)","v":0},{"$f":"IF('ABS Pop T1'!U93=0,\".\",AQ91/'ABS Pop T1'!U93)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F94","v":"Mosman "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K94=0,\".\",AL92/'ABS Pop T1'!K94)","v":0},{"$f":"IF('ABS Pop T1'!L94=0,\".\",AM92/'ABS Pop T1'!L94)","v":0},{"$f":"IF('ABS Pop T1'!R94=0,\".\",AN92/'ABS Pop T1'!R94)","v":0},{"$f":"IF('ABS Pop T1'!S94=0,\".\",AO92/'ABS Pop T1'!S94)","v":0},{"$f":"IF('ABS Pop T1'!T94=0,\".\",AP92/'ABS Pop T1'!T94)","v":0},{"$f":"IF('ABS Pop T1'!U94=0,\".\",AQ92/'ABS Pop T1'!U94)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F95","v":"Murray River"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K95=0,\".\",AL93/'ABS Pop T1'!K95)","v":0},{"$f":"IF('ABS Pop T1'!L95=0,\".\",AM93/'ABS Pop T1'!L95)","v":0},{"$f":"IF('ABS Pop T1'!R95=0,\".\",AN93/'ABS Pop T1'!R95)","v":0},{"$f":"IF('ABS Pop T1'!S95=0,\".\",AO93/'ABS Pop T1'!S95)","v":0},{"$f":"IF('ABS Pop T1'!T95=0,\".\",AP93/'ABS Pop T1'!T95)","v":0},{"$f":"IF('ABS Pop T1'!U95=0,\".\",AQ93/'ABS Pop T1'!U95)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F96","v":"Murrumbidgee"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K96=0,\".\",AL94/'ABS Pop T1'!K96)","v":0},{"$f":"IF('ABS Pop T1'!L96=0,\".\",AM94/'ABS Pop T1'!L96)","v":0},{"$f":"IF('ABS Pop T1'!R96=0,\".\",AN94/'ABS Pop T1'!R96)","v":0},{"$f":"IF('ABS Pop T1'!S96=0,\".\",AO94/'ABS Pop T1'!S96)","v":0},{"$f":"IF('ABS Pop T1'!T96=0,\".\",AP94/'ABS Pop T1'!T96)","v":0},{"$f":"IF('ABS Pop T1'!U96=0,\".\",AQ94/'ABS Pop T1'!U96)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F97","v":"Muswellbrook "},263,233,173,195,225,0,0,null,null,{"$f":"IF('ABS Pop T1'!K97=0,\".\",AL95/'ABS Pop T1'!K97)","v":1.4152949037235012E-2},{"$f":"IF('ABS Pop T1'!L97=0,\".\",AM95/'ABS Pop T1'!L97)","v":1.0474691208525067E-2},{"$f":"IF('ABS Pop T1'!R97=0,\".\",AN95/'ABS Pop T1'!R97)","v":1.1789600967351875E-2},{"$f":"IF('ABS Pop T1'!S97=0,\".\",AO95/'ABS Pop T1'!S97)","v":1.3410418405054237E-2},{"$f":"IF('ABS Pop T1'!T97=0,\".\",AP95/'ABS Pop T1'!T97)","v":0},{"$f":"IF('ABS Pop T1'!U97=0,\".\",AQ95/'ABS Pop T1'!U97)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F98","v":"Nambucca "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K98=0,\".\",AL96/'ABS Pop T1'!K98)","v":0},{"$f":"IF('ABS Pop T1'!L98=0,\".\",AM96/'ABS Pop T1'!L98)","v":0},{"$f":"IF('ABS Pop T1'!R98=0,\".\",AN96/'ABS Pop T1'!R98)","v":0},{"$f":"IF('ABS Pop T1'!S98=0,\".\",AO96/'ABS Pop T1'!S98)","v":0},{"$f":"IF('ABS Pop T1'!T98=0,\".\",AP96/'ABS Pop T1'!T98)","v":0},{"$f":"IF('ABS Pop T1'!U98=0,\".\",AQ96/'ABS Pop T1'!U98)","v":0}]
[null,"<other>",null,"<other>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F99","v":"Narrabri "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K99=0,\".\",AL97/'ABS Pop T1'!K99)","v":0},{"$f":"IF('ABS Pop T1'!L99=0,\".\",AM97/'ABS Pop T1'!L99)","v":0},{"$f":"IF('ABS Pop T1'!R99=0,\".\",AN97/'ABS Pop T1'!R99)","v":0},{"$f":"IF('ABS Pop T1'!S99=0,\".\",AO97/'ABS Pop T1'!S99)","v":0},{"$f":"IF('ABS Pop T1'!T99=0,\".\",AP97/'ABS Pop T1'!T99)","v":0},{"$f":"IF('ABS Pop T1'!U99=0,\".\",AQ97/'ABS Pop T1'!U99)","v":0}]
[null,"end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F100","v":"Narrandera "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K100=0,\".\",AL98/'ABS Pop T1'!K100)","v":0},{"$f":"IF('ABS Pop T1'!L100=0,\".\",AM98/'ABS Pop T1'!L100)","v":0},{"$f":"IF('ABS Pop T1'!R100=0,\".\",AN98/'ABS Pop T1'!R100)","v":0},{"$f":"IF('ABS Pop T1'!S100=0,\".\",AO98/'ABS Pop T1'!S100)","v":0},{"$f":"IF('ABS Pop T1'!T100=0,\".\",AP98/'ABS Pop T1'!T100)","v":0},{"$f":"IF('ABS Pop T1'!U100=0,\".\",AQ98/'ABS Pop T1'!U100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F101","v":"Narromine "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K101=0,\".\",AL99/'ABS Pop T1'!K101)","v":0},{"$f":"IF('ABS Pop T1'!L101=0,\".\",AM99/'ABS Pop T1'!L101)","v":0},{"$f":"IF('ABS Pop T1'!R101=0,\".\",AN99/'ABS Pop T1'!R101)","v":0},{"$f":"IF('ABS Pop T1'!S101=0,\".\",AO99/'ABS Pop T1'!S101)","v":0},{"$f":"IF('ABS Pop T1'!T101=0,\".\",AP99/'ABS Pop T1'!T101)","v":0},{"$f":"IF('ABS Pop T1'!U101=0,\".\",AQ99/'ABS Pop T1'!U101)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F102","v":"Newcastle "},3,3,4,6,6,0,0,null,null,{"$f":"IF('ABS Pop T1'!K102=0,\".\",AL100/'ABS Pop T1'!K102)","v":1.7718244476337285E-5},{"$f":"IF('ABS Pop T1'!L102=0,\".\",AM100/'ABS Pop T1'!L102)","v":2.3348665623759602E-5},{"$f":"IF('ABS Pop T1'!R102=0,\".\",AN100/'ABS Pop T1'!R102)","v":3.4978284315154342E-5},{"$f":"IF('ABS Pop T1'!S102=0,\".\",AO100/'ABS Pop T1'!S102)","v":3.4424592929188611E-5},{"$f":"IF('ABS Pop T1'!T102=0,\".\",AP100/'ABS Pop T1'!T102)","v":0},{"$f":"IF('ABS Pop T1'!U102=0,\".\",AQ100/'ABS Pop T1'!U102)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F103","v":"North Sydney"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K103=0,\".\",AL101/'ABS Pop T1'!K103)","v":0},{"$f":"IF('ABS Pop T1'!L103=0,\".\",AM101/'ABS Pop T1'!L103)","v":0},{"$f":"IF('ABS Pop T1'!R103=0,\".\",AN101/'ABS Pop T1'!R103)","v":0},{"$f":"IF('ABS Pop T1'!S103=0,\".\",AO101/'ABS Pop T1'!S103)","v":0},{"$f":"IF('ABS Pop T1'!T103=0,\".\",AP101/'ABS Pop T1'!T103)","v":0},{"$f":"IF('ABS Pop T1'!U103=0,\".\",AQ101/'ABS Pop T1'!U103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F104","v":"Northern Beaches"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K104=0,\".\",AL102/'ABS Pop T1'!K104)","v":0},{"$f":"IF('ABS Pop T1'!L104=0,\".\",AM102/'ABS Pop T1'!L104)","v":0},{"$f":"IF('ABS Pop T1'!R104=0,\".\",AN102/'ABS Pop T1'!R104)","v":0},{"$f":"IF('ABS Pop T1'!S104=0,\".\",AO102/'ABS Pop T1'!S104)","v":0},{"$f":"IF('ABS Pop T1'!T104=0,\".\",AP102/'ABS Pop T1'!T104)","v":0},{"$f":"IF('ABS Pop T1'!U104=0,\".\",AQ102/'ABS Pop T1'!U104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F105","v":"Oberon"},115,89,91,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K105=0,\".\",AL103/'ABS Pop T1'!K105)","v":1.599568655643422E-2},{"$f":"IF('ABS Pop T1'!L105=0,\".\",AM103/'ABS Pop T1'!L105)","v":1.6340456096247083E-2},{"$f":"IF('ABS Pop T1'!R105=0,\".\",AN103/'ABS Pop T1'!R105)","v":0},{"$f":"IF('ABS Pop T1'!S105=0,\".\",AO103/'ABS Pop T1'!S105)","v":0},{"$f":"IF('ABS Pop T1'!T105=0,\".\",AP103/'ABS Pop T1'!T105)","v":0},{"$f":"IF('ABS Pop T1'!U105=0,\".\",AQ103/'ABS Pop T1'!U105)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F106","v":"Orange "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K106=0,\".\",AL104/'ABS Pop T1'!K106)","v":0},{"$f":"IF('ABS Pop T1'!L106=0,\".\",AM104/'ABS Pop T1'!L106)","v":0},{"$f":"IF('ABS Pop T1'!R106=0,\".\",AN104/'ABS Pop T1'!R106)","v":0},{"$f":"IF('ABS Pop T1'!S106=0,\".\",AO104/'ABS Pop T1'!S106)","v":0},{"$f":"IF('ABS Pop T1'!T106=0,\".\",AP104/'ABS Pop T1'!T106)","v":0},{"$f":"IF('ABS Pop T1'!U106=0,\".\",AQ104/'ABS Pop T1'!U106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F107","v":"Parkes "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K107=0,\".\",AL105/'ABS Pop T1'!K107)","v":0},{"$f":"IF('ABS Pop T1'!L107=0,\".\",AM105/'ABS Pop T1'!L107)","v":0},{"$f":"IF('ABS Pop T1'!R107=0,\".\",AN105/'ABS Pop T1'!R107)","v":0},{"$f":"IF('ABS Pop T1'!S107=0,\".\",AO105/'ABS Pop T1'!S107)","v":0},{"$f":"IF('ABS Pop T1'!T107=0,\".\",AP105/'ABS Pop T1'!T107)","v":0},{"$f":"IF('ABS Pop T1'!U107=0,\".\",AQ105/'ABS Pop T1'!U107)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F108","v":"Parramatta"},1838,1384,1318,1069,1305,0,0,null,null,{"$f":"IF('ABS Pop T1'!K108=0,\".\",AL106/'ABS Pop T1'!K108)","v":5.3577995857770552E-3},{"$f":"IF('ABS Pop T1'!L108=0,\".\",AM106/'ABS Pop T1'!L108)","v":5.0716105249386254E-3},{"$f":"IF('ABS Pop T1'!R108=0,\".\",AN106/'ABS Pop T1'!R108)","v":4.1040879633895393E-3},{"$f":"IF('ABS Pop T1'!S108=0,\".\",AO106/'ABS Pop T1'!S108)","v":4.8486875104497579E-3},{"$f":"IF('ABS Pop T1'!T108=0,\".\",AP106/'ABS Pop T1'!T108)","v":0},{"$f":"IF('ABS Pop T1'!U108=0,\".\",AQ106/'ABS Pop T1'!U108)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F109","v":"Penrith "},1026,1207,1096,1239,1275,0,0,null,null,{"$f":"IF('ABS Pop T1'!K109=0,\".\",AL107/'ABS Pop T1'!K109)","v":5.5076682987373884E-3},{"$f":"IF('ABS Pop T1'!L109=0,\".\",AM107/'ABS Pop T1'!L109)","v":4.9640828675731252E-3},{"$f":"IF('ABS Pop T1'!R109=0,\".\",AN107/'ABS Pop T1'!R109)","v":5.6084919539189284E-3},{"$f":"IF('ABS Pop T1'!S109=0,\".\",AO107/'ABS Pop T1'!S109)","v":5.6797173950811422E-3},{"$f":"IF('ABS Pop T1'!T109=0,\".\",AP107/'ABS Pop T1'!T109)","v":0},{"$f":"IF('ABS Pop T1'!U109=0,\".\",AQ107/'ABS Pop T1'!U109)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F110","v":"Port Macquarie-Hastings"},3,0,0,3,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K110=0,\".\",AL108/'ABS Pop T1'!K110)","v":0},{"$f":"IF('ABS Pop T1'!L110=0,\".\",AM108/'ABS Pop T1'!L110)","v":0},{"$f":"IF('ABS Pop T1'!R110=0,\".\",AN108/'ABS Pop T1'!R110)","v":3.3973161202649904E-5},{"$f":"IF('ABS Pop T1'!S110=0,\".\",AO108/'ABS Pop T1'!S110)","v":0},{"$f":"IF('ABS Pop T1'!T110=0,\".\",AP108/'ABS Pop T1'!T110)","v":0},{"$f":"IF('ABS Pop T1'!U110=0,\".\",AQ108/'ABS Pop T1'!U110)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F111","v":"Port Stephens"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K111=0,\".\",AL109/'ABS Pop T1'!K111)","v":0},{"$f":"IF('ABS Pop T1'!L111=0,\".\",AM109/'ABS Pop T1'!L111)","v":0},{"$f":"IF('ABS Pop T1'!R111=0,\".\",AN109/'ABS Pop T1'!R111)","v":0},{"$f":"IF('ABS Pop T1'!S111=0,\".\",AO109/'ABS Pop T1'!S111)","v":0},{"$f":"IF('ABS Pop T1'!T111=0,\".\",AP109/'ABS Pop T1'!T111)","v":0},{"$f":"IF('ABS Pop T1'!U111=0,\".\",AQ109/'ABS Pop T1'!U111)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F112","v":"Queanbeyan-Palerang Regional"},0,0,3,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K112=0,\".\",AL110/'ABS Pop T1'!K112)","v":0},{"$f":"IF('ABS Pop T1'!L112=0,\".\",AM110/'ABS Pop T1'!L112)","v":4.6736979856361679E-5},{"$f":"IF('ABS Pop T1'!R112=0,\".\",AN110/'ABS Pop T1'!R112)","v":0},{"$f":"IF('ABS Pop T1'!S112=0,\".\",AO110/'ABS Pop T1'!S112)","v":0},{"$f":"IF('ABS Pop T1'!T112=0,\".\",AP110/'ABS Pop T1'!T112)","v":0},{"$f":"IF('ABS Pop T1'!U112=0,\".\",AQ110/'ABS Pop T1'!U112)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F113","v":"Randwick "},1584,1022,960,942,1013,0,0,null,null,{"$f":"IF('ABS Pop T1'!K113=0,\".\",AL111/'ABS Pop T1'!K113)","v":7.5549805950840881E-3},{"$f":"IF('ABS Pop T1'!L113=0,\".\",AM111/'ABS Pop T1'!L113)","v":7.0722399846768133E-3},{"$f":"IF('ABS Pop T1'!R113=0,\".\",AN111/'ABS Pop T1'!R113)","v":6.9392265193370167E-3},{"$f":"IF('ABS Pop T1'!S113=0,\".\",AO111/'ABS Pop T1'!S113)","v":7.1418499717992101E-3},{"$f":"IF('ABS Pop T1'!T113=0,\".\",AP111/'ABS Pop T1'!T113)","v":0},{"$f":"IF('ABS Pop T1'!U113=0,\".\",AQ111/'ABS Pop T1'!U113)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F114","v":"Richmond Valley"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K114=0,\".\",AL112/'ABS Pop T1'!K114)","v":0},{"$f":"IF('ABS Pop T1'!L114=0,\".\",AM112/'ABS Pop T1'!L114)","v":0},{"$f":"IF('ABS Pop T1'!R114=0,\".\",AN112/'ABS Pop T1'!R114)","v":0},{"$f":"IF('ABS Pop T1'!S114=0,\".\",AO112/'ABS Pop T1'!S114)","v":0},{"$f":"IF('ABS Pop T1'!T114=0,\".\",AP112/'ABS Pop T1'!T114)","v":0},{"$f":"IF('ABS Pop T1'!U114=0,\".\",AQ112/'ABS Pop T1'!U114)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F115","v":"Ryde "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K115=0,\".\",AL113/'ABS Pop T1'!K115)","v":0},{"$f":"IF('ABS Pop T1'!L115=0,\".\",AM113/'ABS Pop T1'!L115)","v":0},{"$f":"IF('ABS Pop T1'!R115=0,\".\",AN113/'ABS Pop T1'!R115)","v":0},{"$f":"IF('ABS Pop T1'!S115=0,\".\",AO113/'ABS Pop T1'!S115)","v":0},{"$f":"IF('ABS Pop T1'!T115=0,\".\",AP113/'ABS Pop T1'!T115)","v":0},{"$f":"IF('ABS Pop T1'!U115=0,\".\",AQ113/'ABS Pop T1'!U115)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F116","v":"Shellharbour "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K116=0,\".\",AL114/'ABS Pop T1'!K116)","v":0},{"$f":"IF('ABS Pop T1'!L116=0,\".\",AM114/'ABS Pop T1'!L116)","v":0},{"$f":"IF('ABS Pop T1'!R116=0,\".\",AN114/'ABS Pop T1'!R116)","v":0},{"$f":"IF('ABS Pop T1'!S116=0,\".\",AO114/'ABS Pop T1'!S116)","v":0},{"$f":"IF('ABS Pop T1'!T116=0,\".\",AP114/'ABS Pop T1'!T116)","v":0},{"$f":"IF('ABS Pop T1'!U116=0,\".\",AQ114/'ABS Pop T1'!U116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F117","v":"Shoalhaven "},528,820,804,669,874,0,0,null,null,{"$f":"IF('ABS Pop T1'!K117=0,\".\",AL115/'ABS Pop T1'!K117)","v":7.5578126584145188E-3},{"$f":"IF('ABS Pop T1'!L117=0,\".\",AM115/'ABS Pop T1'!L117)","v":7.3479683415891353E-3},{"$f":"IF('ABS Pop T1'!R117=0,\".\",AN115/'ABS Pop T1'!R117)","v":6.1037918324148756E-3},{"$f":"IF('ABS Pop T1'!S117=0,\".\",AO115/'ABS Pop T1'!S117)","v":7.9530460894490194E-3},{"$f":"IF('ABS Pop T1'!T117=0,\".\",AP115/'ABS Pop T1'!T117)","v":0},{"$f":"IF('ABS Pop T1'!U117=0,\".\",AQ115/'ABS Pop T1'!U117)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F118","v":"Singleton"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K118=0,\".\",AL116/'ABS Pop T1'!K118)","v":0},{"$f":"IF('ABS Pop T1'!L118=0,\".\",AM116/'ABS Pop T1'!L118)","v":0},{"$f":"IF('ABS Pop T1'!R118=0,\".\",AN116/'ABS Pop T1'!R118)","v":0},{"$f":"IF('ABS Pop T1'!S118=0,\".\",AO116/'ABS Pop T1'!S118)","v":0},{"$f":"IF('ABS Pop T1'!T118=0,\".\",AP116/'ABS Pop T1'!T118)","v":0},{"$f":"IF('ABS Pop T1'!U118=0,\".\",AQ116/'ABS Pop T1'!U118)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F119","v":"Snowy Monaro Regional"},199,196,133,137,185,0,0,null,null,{"$f":"IF('ABS Pop T1'!K119=0,\".\",AL117/'ABS Pop T1'!K119)","v":9.0493559259430256E-3},{"$f":"IF('ABS Pop T1'!L119=0,\".\",AM117/'ABS Pop T1'!L119)","v":6.1034371988435594E-3},{"$f":"IF('ABS Pop T1'!R119=0,\".\",AN117/'ABS Pop T1'!R119)","v":6.2777803235118911E-3},{"$f":"IF('ABS Pop T1'!S119=0,\".\",AO117/'ABS Pop T1'!S119)","v":8.3589372853786377E-3},{"$f":"IF('ABS Pop T1'!T119=0,\".\",AP117/'ABS Pop T1'!T119)","v":0},{"$f":"IF('ABS Pop T1'!U119=0,\".\",AQ117/'ABS Pop T1'!U119)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F120","v":"Snowy Valleys"},153,154,89,112,98,0,0,null,null,{"$f":"IF('ABS Pop T1'!K120=0,\".\",AL118/'ABS Pop T1'!K120)","v":1.0334876853902423E-2},{"$f":"IF('ABS Pop T1'!L120=0,\".\",AM118/'ABS Pop T1'!L120)","v":5.9795753829615696E-3},{"$f":"IF('ABS Pop T1'!R120=0,\".\",AN118/'ABS Pop T1'!R120)","v":7.4986609534011782E-3},{"$f":"IF('ABS Pop T1'!S120=0,\".\",AO118/'ABS Pop T1'!S120)","v":6.5617676598593907E-3},{"$f":"IF('ABS Pop T1'!T120=0,\".\",AP118/'ABS Pop T1'!T120)","v":0},{"$f":"IF('ABS Pop T1'!U120=0,\".\",AQ118/'ABS Pop T1'!U120)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F121","v":"Strathfield "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K121=0,\".\",AL119/'ABS Pop T1'!K121)","v":0},{"$f":"IF('ABS Pop T1'!L121=0,\".\",AM119/'ABS Pop T1'!L121)","v":0},{"$f":"IF('ABS Pop T1'!R121=0,\".\",AN119/'ABS Pop T1'!R121)","v":0},{"$f":"IF('ABS Pop T1'!S121=0,\".\",AO119/'ABS Pop T1'!S121)","v":0},{"$f":"IF('ABS Pop T1'!T121=0,\".\",AP119/'ABS Pop T1'!T121)","v":0},{"$f":"IF('ABS Pop T1'!U121=0,\".\",AQ119/'ABS Pop T1'!U121)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F122","v":"Sutherland "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K122=0,\".\",AL120/'ABS Pop T1'!K122)","v":0},{"$f":"IF('ABS Pop T1'!L122=0,\".\",AM120/'ABS Pop T1'!L122)","v":0},{"$f":"IF('ABS Pop T1'!R122=0,\".\",AN120/'ABS Pop T1'!R122)","v":0},{"$f":"IF('ABS Pop T1'!S122=0,\".\",AO120/'ABS Pop T1'!S122)","v":0},{"$f":"IF('ABS Pop T1'!T122=0,\".\",AP120/'ABS Pop T1'!T122)","v":0},{"$f":"IF('ABS Pop T1'!U122=0,\".\",AQ120/'ABS Pop T1'!U122)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F123","v":"Sydney "},29,12,17,7,3,0,0,null,null,{"$f":"IF('ABS Pop T1'!K123=0,\".\",AL121/'ABS Pop T1'!K123)","v":5.58526606811232E-5},{"$f":"IF('ABS Pop T1'!L123=0,\".\",AM121/'ABS Pop T1'!L123)","v":7.8071899627091862E-5},{"$f":"IF('ABS Pop T1'!R123=0,\".\",AN121/'ABS Pop T1'!R123)","v":3.2069636925896235E-5},{"$f":"IF('ABS Pop T1'!S123=0,\".\",AO121/'ABS Pop T1'!S123)","v":1.2982179794535368E-5},{"$f":"IF('ABS Pop T1'!T123=0,\".\",AP121/'ABS Pop T1'!T123)","v":0},{"$f":"IF('ABS Pop T1'!U123=0,\".\",AQ121/'ABS Pop T1'!U123)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F124","v":"Tamworth Regional"},87,38,47,51,69,0,0,null,null,{"$f":"IF('ABS Pop T1'!K124=0,\".\",AL122/'ABS Pop T1'!K124)","v":5.96996166656193E-4},{"$f":"IF('ABS Pop T1'!L124=0,\".\",AM122/'ABS Pop T1'!L124)","v":7.2914565848058457E-4},{"$f":"IF('ABS Pop T1'!R124=0,\".\",AN122/'ABS Pop T1'!R124)","v":7.904525728456293E-4},{"$f":"IF('ABS Pop T1'!S124=0,\".\",AO122/'ABS Pop T1'!S124)","v":1.0575360941666922E-3},{"$f":"IF('ABS Pop T1'!T124=0,\".\",AP122/'ABS Pop T1'!T124)","v":0},{"$f":"IF('ABS Pop T1'!U124=0,\".\",AQ122/'ABS Pop T1'!U124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F125","v":"Temora "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K125=0,\".\",AL123/'ABS Pop T1'!K125)","v":0},{"$f":"IF('ABS Pop T1'!L125=0,\".\",AM123/'ABS Pop T1'!L125)","v":0},{"$f":"IF('ABS Pop T1'!R125=0,\".\",AN123/'ABS Pop T1'!R125)","v":0},{"$f":"IF('ABS Pop T1'!S125=0,\".\",AO123/'ABS Pop T1'!S125)","v":0},{"$f":"IF('ABS Pop T1'!T125=0,\".\",AP123/'ABS Pop T1'!T125)","v":0},{"$f":"IF('ABS Pop T1'!U125=0,\".\",AQ123/'ABS Pop T1'!U125)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F126","v":"Tenterfield "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K126=0,\".\",AL124/'ABS Pop T1'!K126)","v":0},{"$f":"IF('ABS Pop T1'!L126=0,\".\",AM124/'ABS Pop T1'!L126)","v":0},{"$f":"IF('ABS Pop T1'!R126=0,\".\",AN124/'ABS Pop T1'!R126)","v":0},{"$f":"IF('ABS Pop T1'!S126=0,\".\",AO124/'ABS Pop T1'!S126)","v":0},{"$f":"IF('ABS Pop T1'!T126=0,\".\",AP124/'ABS Pop T1'!T126)","v":0},{"$f":"IF('ABS Pop T1'!U126=0,\".\",AQ124/'ABS Pop T1'!U126)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F127","v":"The Hills "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K127=0,\".\",AL125/'ABS Pop T1'!K127)","v":0},{"$f":"IF('ABS Pop T1'!L127=0,\".\",AM125/'ABS Pop T1'!L127)","v":0},{"$f":"IF('ABS Pop T1'!R127=0,\".\",AN125/'ABS Pop T1'!R127)","v":0},{"$f":"IF('ABS Pop T1'!S127=0,\".\",AO125/'ABS Pop T1'!S127)","v":0},{"$f":"IF('ABS Pop T1'!T127=0,\".\",AP125/'ABS Pop T1'!T127)","v":0},{"$f":"IF('ABS Pop T1'!U127=0,\".\",AQ125/'ABS Pop T1'!U127)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F128","v":"Tweed "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K128=0,\".\",AL126/'ABS Pop T1'!K128)","v":0},{"$f":"IF('ABS Pop T1'!L128=0,\".\",AM126/'ABS Pop T1'!L128)","v":0},{"$f":"IF('ABS Pop T1'!R128=0,\".\",AN126/'ABS Pop T1'!R128)","v":0},{"$f":"IF('ABS Pop T1'!S128=0,\".\",AO126/'ABS Pop T1'!S128)","v":0},{"$f":"IF('ABS Pop T1'!T128=0,\".\",AP126/'ABS Pop T1'!T128)","v":0},{"$f":"IF('ABS Pop T1'!U128=0,\".\",AQ126/'ABS Pop T1'!U128)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F129","v":"Upper Hunter "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K129=0,\".\",AL127/'ABS Pop T1'!K129)","v":0},{"$f":"IF('ABS Pop T1'!L129=0,\".\",AM127/'ABS Pop T1'!L129)","v":0},{"$f":"IF('ABS Pop T1'!R129=0,\".\",AN127/'ABS Pop T1'!R129)","v":0},{"$f":"IF('ABS Pop T1'!S129=0,\".\",AO127/'ABS Pop T1'!S129)","v":0},{"$f":"IF('ABS Pop T1'!T129=0,\".\",AP127/'ABS Pop T1'!T129)","v":0},{"$f":"IF('ABS Pop T1'!U129=0,\".\",AQ127/'ABS Pop T1'!U129)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F130","v":"Upper Lachlan "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K130=0,\".\",AL128/'ABS Pop T1'!K130)","v":0},{"$f":"IF('ABS Pop T1'!L130=0,\".\",AM128/'ABS Pop T1'!L130)","v":0},{"$f":"IF('ABS Pop T1'!R130=0,\".\",AN128/'ABS Pop T1'!R130)","v":0},{"$f":"IF('ABS Pop T1'!S130=0,\".\",AO128/'ABS Pop T1'!S130)","v":0},{"$f":"IF('ABS Pop T1'!T130=0,\".\",AP128/'ABS Pop T1'!T130)","v":0},{"$f":"IF('ABS Pop T1'!U130=0,\".\",AQ128/'ABS Pop T1'!U130)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F131","v":"Uralla "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K131=0,\".\",AL129/'ABS Pop T1'!K131)","v":0},{"$f":"IF('ABS Pop T1'!L131=0,\".\",AM129/'ABS Pop T1'!L131)","v":0},{"$f":"IF('ABS Pop T1'!R131=0,\".\",AN129/'ABS Pop T1'!R131)","v":0},{"$f":"IF('ABS Pop T1'!S131=0,\".\",AO129/'ABS Pop T1'!S131)","v":0},{"$f":"IF('ABS Pop T1'!T131=0,\".\",AP129/'ABS Pop T1'!T131)","v":0},{"$f":"IF('ABS Pop T1'!U131=0,\".\",AQ129/'ABS Pop T1'!U131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F132","v":"Wagga Wagga "},0,3,3,0,3,0,0,null,null,{"$f":"IF('ABS Pop T1'!K132=0,\".\",AL130/'ABS Pop T1'!K132)","v":4.4208664898320071E-5},{"$f":"IF('ABS Pop T1'!L132=0,\".\",AM130/'ABS Pop T1'!L132)","v":4.397086197546426E-5},{"$f":"IF('ABS Pop T1'!R132=0,\".\",AN130/'ABS Pop T1'!R132)","v":0},{"$f":"IF('ABS Pop T1'!S132=0,\".\",AO130/'ABS Pop T1'!S132)","v":4.3657954479306131E-5},{"$f":"IF('ABS Pop T1'!T132=0,\".\",AP130/'ABS Pop T1'!T132)","v":0},{"$f":"IF('ABS Pop T1'!U132=0,\".\",AQ130/'ABS Pop T1'!U132)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F133","v":"Walcha"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K133=0,\".\",AL131/'ABS Pop T1'!K133)","v":0},{"$f":"IF('ABS Pop T1'!L133=0,\".\",AM131/'ABS Pop T1'!L133)","v":0},{"$f":"IF('ABS Pop T1'!R133=0,\".\",AN131/'ABS Pop T1'!R133)","v":0},{"$f":"IF('ABS Pop T1'!S133=0,\".\",AO131/'ABS Pop T1'!S133)","v":0},{"$f":"IF('ABS Pop T1'!T133=0,\".\",AP131/'ABS Pop T1'!T133)","v":0},{"$f":"IF('ABS Pop T1'!U133=0,\".\",AQ131/'ABS Pop T1'!U133)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F134","v":"Walgett "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K134=0,\".\",AL132/'ABS Pop T1'!K134)","v":0},{"$f":"IF('ABS Pop T1'!L134=0,\".\",AM132/'ABS Pop T1'!L134)","v":0},{"$f":"IF('ABS Pop T1'!R134=0,\".\",AN132/'ABS Pop T1'!R134)","v":0},{"$f":"IF('ABS Pop T1'!S134=0,\".\",AO132/'ABS Pop T1'!S134)","v":0},{"$f":"IF('ABS Pop T1'!T134=0,\".\",AP132/'ABS Pop T1'!T134)","v":0},{"$f":"IF('ABS Pop T1'!U134=0,\".\",AQ132/'ABS Pop T1'!U134)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F135","v":"Warren "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K135=0,\".\",AL133/'ABS Pop T1'!K135)","v":0},{"$f":"IF('ABS Pop T1'!L135=0,\".\",AM133/'ABS Pop T1'!L135)","v":0},{"$f":"IF('ABS Pop T1'!R135=0,\".\",AN133/'ABS Pop T1'!R135)","v":0},{"$f":"IF('ABS Pop T1'!S135=0,\".\",AO133/'ABS Pop T1'!S135)","v":0},{"$f":"IF('ABS Pop T1'!T135=0,\".\",AP133/'ABS Pop T1'!T135)","v":0},{"$f":"IF('ABS Pop T1'!U135=0,\".\",AQ133/'ABS Pop T1'!U135)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F136","v":"Warrumbungle "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K136=0,\".\",AL134/'ABS Pop T1'!K136)","v":0},{"$f":"IF('ABS Pop T1'!L136=0,\".\",AM134/'ABS Pop T1'!L136)","v":0},{"$f":"IF('ABS Pop T1'!R136=0,\".\",AN134/'ABS Pop T1'!R136)","v":0},{"$f":"IF('ABS Pop T1'!S136=0,\".\",AO134/'ABS Pop T1'!S136)","v":0},{"$f":"IF('ABS Pop T1'!T136=0,\".\",AP134/'ABS Pop T1'!T136)","v":0},{"$f":"IF('ABS Pop T1'!U136=0,\".\",AQ134/'ABS Pop T1'!U136)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F137","v":"Waverley"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K137=0,\".\",AL135/'ABS Pop T1'!K137)","v":0},{"$f":"IF('ABS Pop T1'!L137=0,\".\",AM135/'ABS Pop T1'!L137)","v":0},{"$f":"IF('ABS Pop T1'!R137=0,\".\",AN135/'ABS Pop T1'!R137)","v":0},{"$f":"IF('ABS Pop T1'!S137=0,\".\",AO135/'ABS Pop T1'!S137)","v":0},{"$f":"IF('ABS Pop T1'!T137=0,\".\",AP135/'ABS Pop T1'!T137)","v":0},{"$f":"IF('ABS Pop T1'!U137=0,\".\",AQ135/'ABS Pop T1'!U137)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F138","v":"Weddin "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K138=0,\".\",AL136/'ABS Pop T1'!K138)","v":0},{"$f":"IF('ABS Pop T1'!L138=0,\".\",AM136/'ABS Pop T1'!L138)","v":0},{"$f":"IF('ABS Pop T1'!R138=0,\".\",AN136/'ABS Pop T1'!R138)","v":0},{"$f":"IF('ABS Pop T1'!S138=0,\".\",AO136/'ABS Pop T1'!S138)","v":0},{"$f":"IF('ABS Pop T1'!T138=0,\".\",AP136/'ABS Pop T1'!T138)","v":0},{"$f":"IF('ABS Pop T1'!U138=0,\".\",AQ136/'ABS Pop T1'!U138)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F139","v":"Wentworth "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K139=0,\".\",AL137/'ABS Pop T1'!K139)","v":0},{"$f":"IF('ABS Pop T1'!L139=0,\".\",AM137/'ABS Pop T1'!L139)","v":0},{"$f":"IF('ABS Pop T1'!R139=0,\".\",AN137/'ABS Pop T1'!R139)","v":0},{"$f":"IF('ABS Pop T1'!S139=0,\".\",AO137/'ABS Pop T1'!S139)","v":0},{"$f":"IF('ABS Pop T1'!T139=0,\".\",AP137/'ABS Pop T1'!T139)","v":0},{"$f":"IF('ABS Pop T1'!U139=0,\".\",AQ137/'ABS Pop T1'!U139)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F140","v":"Willoughby "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K140=0,\".\",AL138/'ABS Pop T1'!K140)","v":0},{"$f":"IF('ABS Pop T1'!L140=0,\".\",AM138/'ABS Pop T1'!L140)","v":0},{"$f":"IF('ABS Pop T1'!R140=0,\".\",AN138/'ABS Pop T1'!R140)","v":0},{"$f":"IF('ABS Pop T1'!S140=0,\".\",AO138/'ABS Pop T1'!S140)","v":0},{"$f":"IF('ABS Pop T1'!T140=0,\".\",AP138/'ABS Pop T1'!T140)","v":0},{"$f":"IF('ABS Pop T1'!U140=0,\".\",AQ138/'ABS Pop T1'!U140)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F141","v":"Wingecarribee "},51,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K141=0,\".\",AL139/'ABS Pop T1'!K141)","v":0},{"$f":"IF('ABS Pop T1'!L141=0,\".\",AM139/'ABS Pop T1'!L141)","v":0},{"$f":"IF('ABS Pop T1'!R141=0,\".\",AN139/'ABS Pop T1'!R141)","v":0},{"$f":"IF('ABS Pop T1'!S141=0,\".\",AO139/'ABS Pop T1'!S141)","v":0},{"$f":"IF('ABS Pop T1'!T141=0,\".\",AP139/'ABS Pop T1'!T141)","v":0},{"$f":"IF('ABS Pop T1'!U141=0,\".\",AQ139/'ABS Pop T1'!U141)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F142","v":"Wollondilly "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K142=0,\".\",AL140/'ABS Pop T1'!K142)","v":0},{"$f":"IF('ABS Pop T1'!L142=0,\".\",AM140/'ABS Pop T1'!L142)","v":0},{"$f":"IF('ABS Pop T1'!R142=0,\".\",AN140/'ABS Pop T1'!R142)","v":0},{"$f":"IF('ABS Pop T1'!S142=0,\".\",AO140/'ABS Pop T1'!S142)","v":0},{"$f":"IF('ABS Pop T1'!T142=0,\".\",AP140/'ABS Pop T1'!T142)","v":0},{"$f":"IF('ABS Pop T1'!U142=0,\".\",AQ140/'ABS Pop T1'!U142)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F143","v":"Wollongong "},58,4,0,3,3,0,0,null,null,{"$f":"IF('ABS Pop T1'!K143=0,\".\",AL141/'ABS Pop T1'!K143)","v":1.8634379498455676E-5},{"$f":"IF('ABS Pop T1'!L143=0,\".\",AM141/'ABS Pop T1'!L143)","v":0},{"$f":"IF('ABS Pop T1'!R143=0,\".\",AN141/'ABS Pop T1'!R143)","v":1.3860398070632588E-5},{"$f":"IF('ABS Pop T1'!S143=0,\".\",AO141/'ABS Pop T1'!S143)","v":1.3689816145769162E-5},{"$f":"IF('ABS Pop T1'!T143=0,\".\",AP141/'ABS Pop T1'!T143)","v":0},{"$f":"IF('ABS Pop T1'!U143=0,\".\",AQ141/'ABS Pop T1'!U143)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F144","v":"Woollahra "},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K144=0,\".\",AL142/'ABS Pop T1'!K144)","v":0},{"$f":"IF('ABS Pop T1'!L144=0,\".\",AM142/'ABS Pop T1'!L144)","v":0},{"$f":"IF('ABS Pop T1'!R144=0,\".\",AN142/'ABS Pop T1'!R144)","v":0},{"$f":"IF('ABS Pop T1'!S144=0,\".\",AO142/'ABS Pop T1'!S144)","v":0},{"$f":"IF('ABS Pop T1'!T144=0,\".\",AP142/'ABS Pop T1'!T144)","v":0},{"$f":"IF('ABS Pop T1'!U144=0,\".\",AQ142/'ABS Pop T1'!U144)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!F145","v":"Yass Valley"},0,0,0,0,0,0,0,null,null,{"$f":"IF('ABS Pop T1'!K145=0,\".\",AL143/'ABS Pop T1'!K145)","v":0},{"$f":"IF('ABS Pop T1'!L145=0,\".\",AM143/'ABS Pop T1'!L145)","v":0},{"$f":"IF('ABS Pop T1'!R145=0,\".\",AN143/'ABS Pop T1'!R145)","v":0},{"$f":"IF('ABS Pop T1'!S145=0,\".\",AO143/'ABS Pop T1'!S145)","v":0},{"$f":"IF('ABS Pop T1'!T145=0,\".\",AP143/'ABS Pop T1'!T145)","v":0},{"$f":"IF('ABS Pop T1'!U145=0,\".\",AQ143/'ABS Pop T1'!U145)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK16:AK143)","v":13469},{"$f":"SUM(AL16:AL143)","v":13129},{"$f":"SUM(AM16:AM143)","v":12353},{"$f":"SUM(AN16:AN143)","v":12322},{"$f":"SUM(AO16:AO143)","v":12964},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missing",null,{"$f":"L75-AL144","v":0},{"$f":"P75-AM144","v":0},{"$f":"T75-AN144","v":0},{"$f":"X75-AO144","v":0}]

{"sheet":"ABS Pop T1","index":13,"n_rows":145,"n_cols":60,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE POPULATION FACTOR - ESTIMATED RESIDENTIAL POPULATION (and related calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[null,"Sources",null,null,null,null,null,"https://www.abs.gov.au/statistics/people/population/regional-population/latest-release#data-download",null,null,null,null,null,null,"Regional population, 2022-23 financial year | Australian Bureau of Statistics (abs.gov.au)",null,null,null,null,"Population estimates and components by LGA, 2023 to 2024"]
[null,null,null,null,null,null,null,"For previous releases on the ABS website: Go to Prevous releases, Regional population, and select your reference period)",null,null,null,null,null,null,"Population estimates by LGA, Significant Urban Area, Remoteness Area and electoral division, 2001 to 2023",null,null,null,null,"Regional population, 2023-24"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Released at 11.30am (Canberra time) 26 March 2024",null,null,null,null,"Released at 11.30am (Canberra time) 27 March 2025"]
[]
[null,null,"Regional population"]
[null,null,null,null,null,null,"Pre-2021 census inputs up to change from 2020 to 2021"]
[null,null,null,null,null,null,"Table 1. Estimated resident population, Local Government Areas, New South Wales"]
[null,null,null,null,null,null,"Released at 11.30am (Canberra time) 30 March 2021",null,"Released at 11.30am (Canberra time) 30 March 2022",null,"Released at 11.30am (Canberra time) 20 April 2023",null,"Released at 11.30am (Canberra time) 26 March 2024",{"$f":"'ABS pop cen'!B12","v":"Released at 11.30am (Canberra time) 20 April 2023"},null,null,null,"Released at 11.30am (Canberra time) 26 March 2024",null,"Released at 11.30am (Canberra time) 27 March 2025",null,null,null,null,null,null,null,null,null,null,"Prison population",null,null,null,null,null,null,null,null,null,null,"Change in population for rate peg calculations",null,null,null,null,null,null,null,null,null,null,"Identification of councils that receive a Covid-related population adjustment in the 2025-26 rate peg"]
[null,null,null,null,null,null,"Regional population, 2019-20",null,"Regional population, 2020-21",null,"Regional population, 2021-22",null,"Regional population, 2022-23",null,null,null,null,"Regional population, 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,"(Applicable from 2024-25 rate peg)",null,null,null,null,null,null,null,null,null,null,"(unrounded, not constrained to 0%)",null,null,null,null,null,null,null,null,null,null,"Change in population (excl prison population)"]
[null,null,null,null,null,null,"ERP at 30 June",null,"ERP at 30 June",null,"ERP at 30 June",null,{"$f":"K14","v":"ERP at 30 June"},null,null,null,null,"ERP at 30 June",null,"ERP at 30 June",null,"ERP at 30 June",null,"ERP at 30 June",null,"ERP at 30 June",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15&\" to \"&S15&\" (for pop factor)\"","v":"2022 to 2023 (for pop factor)"},null,null,null,null,null,null,{"$f":"'Rate peg calcs'!#REF!&\" to \"&Q15","v":{"$error":"#REF!"}},{"$f":"M15&\" to \"&2019","v":"2009 to 2019"},null,"Material dip to 2021\n (yes = 1)",{"$f":"\"Dip \"&BA14&\" then increase \"&AS15& \" to \"&AT15","v":{"$error":"#REF!"}},{"$f":"\"Population higher in \"&O15&\" than \"&M15","v":"Population higher in 2019 than 2009"},{"$f":"\"Population greater than \"&$BG$16","v":{"$error":"#REF!"}},"Total score"]
[null,null,null,null,null,null,2019,2020,2020,2021,2021,2022,2009,{"$f":"'ABS pop cen'!D16","v":2019},{"$f":"P15-1","v":2019},{"$f":"Q15-1","v":2020},{"$f":"R15-1","v":2021},{"$f":"L15","v":2022},{"$f":"R15+1","v":2023},{"$f":"S15","v":2023},{"$f":"T15+1","v":2024},{"$f":"U15","v":2024},{"$f":"V15+1","v":2025},{"$f":"W15","v":2025},{"$f":"X15+1","v":2026},{"$f":"Y15","v":2026},2027,null,null,null,{"$f":"G15","v":2019},{"$f":"AE15+1","v":2020},{"$f":"AF15+1","v":2021},2022,2023,2024,2025,2026,2027,null,null,"Change to 30 June",{"$f":"AF15","v":2020},{"$f":"AG15","v":2021},2022,2023,{"$f":"AJ15","v":2024},{"$f":"AK15","v":2025},{"$f":"AL15","v":2026},{"$f":"AM15","v":2027}]
[null,null,"LGA code","Local Government Area",null,{"$f":"'Supp val'!$C$15","v":"Org. Name"},"no.","no.","no.","no.","no.","no.",null,"Used for census true-up in 2024-25 rate peg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used for 2025-26 rate peg pop adjustment",null,null,null,null,null,null,null,null,null,null,"Rate peg from 1 July",{"$f":"AQ15+2","v":2022},{"$f":"AR15+2","v":2023},2024,2025,2026,2027,2028,2029,null,null,"Used to identify Covid dip","Used to identify declining trend",null,{"$f":"'Rate peg calcs'!#REF!","v":{"$error":"#REF!"}},"1 = dip then rise (Covid pattern)","0 = declining trend, not Covid-related",{"$f":"'Rate peg calcs'!#REF!","v":{"$error":"#REF!"}},"4 identifies councils with adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"leave blank until 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,"exl prison pop from here",null,null,null,null,null,null,null,{"$f":"MATCH('Rate peg calcs'!#REF!,'ABS Pop T1'!O15:P15)","v":{"$error":"#REF!"}}]
[null,null,10050,"Albury",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D18,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D18,Names!$C$9:$C$136,0))","v":"Albury "},54344,55055,55056,55754,56036,56598,48814,{"$f":"'ABS pop cen'!D19","v":54567},54657,55466,56067,56665,57517,57509,58317,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK16","v":0},null,{"$f":"Prison!AL16","v":0},{"$f":"Prison!AM16","v":0},{"$f":"Prison!AN16","v":0},{"$f":"Prison!AO16","v":0},{"$f":"Prison!AP16","v":0},{"$f":"Prison!AQ16","v":0},null,null,null,null,{"$f":"IF(G18=0,0,(H18)/(G18)-1)","v":1.3083321065803011E-2},{"$f":"IF(I18=0,0,(J18)/(I18)-1)","v":1.2678000581226367E-2},{"$f":"IF(K18=0,0,(L18-AH18)/(K18-AG18)-1)","v":1.0029266899850064E-2},{"$f":"IF(R18=0,0,(S18-AI18)/(R18-AH18)-1)","v":1.5035736345186512E-2},{"$f":"IF(T18=0,0,(U18-AJ18)/(T18-AI18)-1)","v":1.404997478655523E-2},{"$f":"IF(V18=0,0,(W18-AK18)/(V18-AJ18)-1)","v":0},{"$f":"IF(X18=0,0,(Y18-AL18)/(X18-AK18)-1)","v":0},{"$f":"IF(Z18=0,0,(AA18-AM18)/(Z18-AL18)-1)","v":0},null,null,{"$f":"Q18/CHOOSE($BA$17,O18,P18)-1","v":{"$error":"#REF!"}},{"$f":"O18/M18-1","v":0.11969926660384322},null,{"$f":"IF(BA18<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA18<0,AT18>0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(BB18<0,0,1)","v":1},{"$f":"IF(S18<$BG$16,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(BD18:BG18)","v":{"$error":"#REF!"}}]
[null,null,10180,"Armidale",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D19,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D19,Names!$C$9:$C$136,0))","v":"Armidale Regional"},29812,29704,29703,29484,29332,29317,28156,{"$f":"'ABS pop cen'!D20","v":29663},29701,29600,29332,29361,29594,29588,29646,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK17","v":0},null,{"$f":"Prison!AL17","v":0},{"$f":"Prison!AM17","v":0},{"$f":"Prison!AN17","v":0},{"$f":"Prison!AO17","v":0},{"$f":"Prison!AP17","v":0},{"$f":"Prison!AQ17","v":0},null,null,null,null,-3.622702267543243E-3,-7.3729926270074131E-3,-5.1138688122187581E-4,7.9356970130444182E-3,1.9602541570906684E-3,0,0,0,null,null,{"$error":"#REF!"},5.4872851257280919E-2,null,{"$f":"IF(BA19<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA19<0,AT19>0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(BB19<0,0,1)","v":1},{"$error":"#REF!"},{"$f":"SUM(BD19:BG19)","v":{"$error":"#REF!"}}]
[null,null,10250,"Ballina",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D20,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D20,Names!$C$9:$C$136,0))","v":"Ballina "},44622,45217,45221,45773,46172,46760,40295,{"$f":"'ABS pop cen'!D21","v":44927},44997,45663,46196,46849,47279,47277,47935,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK18","v":0},null,{"$f":"Prison!AL18","v":0},{"$f":"Prison!AM18","v":0},{"$f":"Prison!AN18","v":0},{"$f":"Prison!AO18","v":0},{"$f":"Prison!AP18","v":0},{"$f":"Prison!AQ18","v":0},null,null,null,null,1.3334229752140159E-2,1.2206718117688586E-2,1.2734990903577881E-2,9.1784242993446785E-3,1.391797279861251E-2,0,0,0,null,null,{"$error":"#REF!"},0.11668941556024315,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10300,"Balranald",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D21,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D21,Names!$C$9:$C$136,0))","v":"Balranald "},2338,2306,2305,2276,2207,2198,2404,{"$f":"'ABS pop cen'!D22","v":2283},2287,2257,2208,2210,2202,2202,2219,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK19","v":0},null,{"$f":"Prison!AL19","v":0},{"$f":"Prison!AM19","v":0},{"$f":"Prison!AN19","v":0},{"$f":"Prison!AO19","v":0},{"$f":"Prison!AP19","v":0},{"$f":"Prison!AQ19","v":0},null,null,null,null,-1.3686911890504749E-2,-1.258134490238616E-2,-4.0779338468509563E-3,-3.6199095022624306E-3,7.7202543142598223E-3,0,0,0,null,null,{"$error":"#REF!"},-4.8668885191347711E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10470,"Bathurst",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D22,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D22,Names!$C$9:$C$136,0))","v":"Bathurst Regional"},43612,43996,43995,44540,43653,44074,38848,{"$f":"'ABS pop cen'!D23","v":43137},43207,43444,43674,44110,44612,44606,44939,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK20","v":884},null,{"$f":"Prison!AL20","v":948},{"$f":"Prison!AM20","v":868},{"$f":"Prison!AN20","v":831},{"$f":"Prison!AO20","v":772},{"$f":"Prison!AP20","v":0},{"$f":"Prison!AQ20","v":0},null,null,null,null,8.8049160781435987E-3,1.2387771337651898E-2,1.1731647348085739E-2,1.2464733361084113E-2,8.9548829240433392E-3,0,0,0,null,null,{"$error":"#REF!"},0.11220654859967061,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10500,"Bayside (NSW)",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D23,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D23,Names!$C$9:$C$136,0))","v":"Bayside"},178351,181472,181445,182369,176061,177629,142527,{"$f":"'ABS pop cen'!D24","v":173590},173913,176184,176229,177992,182987,182945,185880,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK21","v":0},null,{"$f":"Prison!AL21","v":0},{"$f":"Prison!AM21","v":0},{"$f":"Prison!AN21","v":0},{"$f":"Prison!AO21","v":0},{"$f":"Prison!AP21","v":0},{"$f":"Prison!AQ21","v":0},null,null,null,null,1.7499201013731369E-2,5.0924522582600495E-3,8.9060041690096625E-3,2.806305901388817E-2,1.6043073054743173E-2,0,0,0,null,null,{"$error":"#REF!"},0.22021090740701754,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10550,"Bega Valley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D24,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D24,Names!$C$9:$C$136,0))","v":"Bega Valley "},34473,34727,34730,35046,35761,35972,32620,{"$f":"'ABS pop cen'!D25","v":34976},35026,35428,35770,35985,36279,36278,36593,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK22","v":0},null,{"$f":"Prison!AL22","v":0},{"$f":"Prison!AM22","v":0},{"$f":"Prison!AN22","v":0},{"$f":"Prison!AO22","v":0},{"$f":"Prison!AP22","v":0},{"$f":"Prison!AQ22","v":0},null,null,null,null,7.3680851681026116E-3,9.0987618773394896E-3,5.9002824305807167E-3,8.1700708628595908E-3,8.6829483433485954E-3,0,0,0,null,null,{"$error":"#REF!"},7.3758430410790998E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10600,"Bellingen",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D25,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D25,Names!$C$9:$C$136,0))","v":"Bellingen "},12993,13141,13142,13248,13197,13219,12837,{"$f":"'ABS pop cen'!D26","v":13026},13046,13152,13203,13261,13231,13231,13278,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK23","v":0},null,{"$f":"Prison!AL23","v":0},{"$f":"Prison!AM23","v":0},{"$f":"Prison!AN23","v":0},{"$f":"Prison!AO23","v":0},{"$f":"Prison!AP23","v":0},{"$f":"Prison!AQ23","v":0},null,null,null,null,1.1390748864773315E-2,8.0657434180491094E-3,1.6670455406531115E-3,-2.2622728301032735E-3,3.55226362330896E-3,0,0,0,null,null,{"$error":"#REF!"},1.6281062553556103E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10650,"Berrigan",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D26,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D26,Names!$C$9:$C$136,0))","v":"Berrigan "},8750,8784,8785,8810,8612,8657,8282,{"$f":"'ABS pop cen'!D27","v":8636},8649,8653,8615,8652,8643,8643,8666,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK24","v":0},null,{"$f":"Prison!AL24","v":0},{"$f":"Prison!AM24","v":0},{"$f":"Prison!AN24","v":0},{"$f":"Prison!AO24","v":0},{"$f":"Prison!AP24","v":0},{"$f":"Prison!AQ24","v":0},null,null,null,null,3.8857142857142701E-3,2.845759817871274E-3,5.2252670692056746E-3,-1.0402219140083213E-3,2.6611130394538218E-3,0,0,0,null,null,{"$error":"#REF!"},4.4312967882154108E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10750,"Blacktown",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D27,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D27,Names!$C$9:$C$136,0))","v":"Blacktown "},374372,382831,382780,387104,399711,410419,299450,{"$f":"'ABS pop cen'!D28","v":379575},380186,391911,399925,410944,426202,426075,438843,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK25","v":1150},null,{"$f":"Prison!AL25","v":1308},{"$f":"Prison!AM25","v":1264},{"$f":"Prison!AN25","v":1137},{"$f":"Prison!AO25","v":1198},{"$f":"Prison!AP25","v":0},{"$f":"Prison!AQ25","v":0},null,null,null,null,2.2595172715908163E-2,1.1296305972098963E-2,2.6987748586230431E-2,3.7553700449131089E-2,2.990318587652796E-2,0,0,0,null,null,{"$error":"#REF!"},0.26961429287026206,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10800,"Bland",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D28,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D28,Names!$C$9:$C$136,0))","v":"Bland "},5971,5937,5937,5923,5542,5487,6101,{"$f":"'ABS pop cen'!D29","v":5747},5755,5649,5544,5493,5464,5463,5454,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK26","v":0},null,{"$f":"Prison!AL26","v":0},{"$f":"Prison!AM26","v":0},{"$f":"Prison!AN26","v":0},{"$f":"Prison!AO26","v":0},{"$f":"Prison!AP26","v":0},{"$f":"Prison!AQ26","v":0},null,null,null,null,-5.6941885781276458E-3,-2.3580933131210902E-3,-9.9242150848068977E-3,-5.2794465683597691E-3,-1.6474464579900872E-3,0,0,0,null,null,{"$error":"#REF!"},-5.6712014423864976E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10850,"Blayney",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D29,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D29,Names!$C$9:$C$136,0))","v":"Blayney "},7378,7382,7382,7408,7508,7588,7041,{"$f":"'ABS pop cen'!D30","v":7438},7450,7484,7511,7590,7644,7643,7767,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK27","v":0},null,{"$f":"Prison!AL27","v":0},{"$f":"Prison!AM27","v":0},{"$f":"Prison!AN27","v":0},{"$f":"Prison!AO27","v":0},{"$f":"Prison!AP27","v":0},{"$f":"Prison!AQ27","v":0},null,null,null,null,5.4215234480881058E-4,3.522080736927613E-3,1.0655301012253648E-2,7.1146245059288127E-3,1.6223995813162473E-2,0,0,0,null,null,{"$error":"#REF!"},5.8088339724470917E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10900,"Blue Mountains",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D30,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D30,Names!$C$9:$C$136,0))","v":"Blue Mountains "},79108,79195,79195,78740,78360,77905,77869,{"$f":"'ABS pop cen'!D31","v":78969},79077,79031,78372,77913,78446,78437,78891,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK28","v":0},null,{"$f":"Prison!AL28","v":0},{"$f":"Prison!AM28","v":0},{"$f":"Prison!AN28","v":0},{"$f":"Prison!AO28","v":0},{"$f":"Prison!AP28","v":0},{"$f":"Prison!AQ28","v":0},null,null,null,null,1.0997623502047027E-3,-5.7453122040532767E-3,-5.8065339458908127E-3,6.8409636389306083E-3,5.7880847049223139E-3,0,0,0,null,null,{"$error":"#REF!"},1.5513233764399281E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,10950,"Bogan",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D31,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D31,Names!$C$9:$C$136,0))","v":"Bogan "},2580,2529,2529,2481,2481,2455,2999,{"$f":"'ABS pop cen'!D32","v":2600},2602,2514,2480,2454,2420,2420,2407,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK29","v":0},null,{"$f":"Prison!AL29","v":0},{"$f":"Prison!AM29","v":0},{"$f":"Prison!AN29","v":0},{"$f":"Prison!AO29","v":0},{"$f":"Prison!AP29","v":0},{"$f":"Prison!AQ29","v":0},null,null,null,null,-1.9767441860465085E-2,-1.8979833926453193E-2,-1.0479645304312779E-2,-1.3854930725346382E-2,-5.3719008264462298E-3,0,0,0,null,null,{"$error":"#REF!"},-0.13237745915305099,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11150,"Bourke",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D32,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D32,Names!$C$9:$C$136,0))","v":"Bourke "},2590,2625,2625,2596,2417,2350,3013,{"$f":"'ABS pop cen'!D33","v":2531},2534,2483,2416,2348,2365,2364,2349,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK30","v":0},null,{"$f":"Prison!AL30","v":0},{"$f":"Prison!AM30","v":0},{"$f":"Prison!AN30","v":0},{"$f":"Prison!AO30","v":0},{"$f":"Prison!AP30","v":0},{"$f":"Prison!AQ30","v":0},null,null,null,null,1.3513513513513598E-2,-1.1047619047619084E-2,-2.7720314439387717E-2,7.2402044293016221E-3,-6.3451776649746661E-3,0,0,0,null,null,{"$error":"#REF!"},-0.15897776302688349,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11200,"Brewarrina",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D33,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D33,Names!$C$9:$C$136,0))","v":"Brewarrina "},1611,1553,1553,1520,1488,1438,1900,{"$f":"'ABS pop cen'!D34","v":1590},1591,1525,1487,1431,1411,1411,1408,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK31","v":21},null,{"$f":"Prison!AL31","v":0},{"$f":"Prison!AM31","v":0},{"$f":"Prison!AN31","v":0},{"$f":"Prison!AO31","v":0},{"$f":"Prison!AP31","v":0},{"$f":"Prison!AQ31","v":0},null,null,null,null,-3.6002482929857194E-2,-2.124919510624601E-2,-3.3602150537634379E-2,-1.3976240391334716E-2,-2.1261516654854651E-3,0,0,0,null,null,{"$error":"#REF!"},{"$f":"O33/M33-1","v":-0.16263157894736846},null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11250,"Broken Hill",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D34,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D34,Names!$C$9:$C$136,0))","v":"Broken Hill "},17477,17269,17271,17230,17661,17567,19421,{"$f":"'ABS pop cen'!D35","v":17778},17801,17718,17662,17567,17624,17622,17541,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK32","v":75},null,{"$f":"Prison!AL32","v":56},{"$f":"Prison!AM32","v":34},{"$f":"Prison!AN32","v":56},{"$f":"Prison!AO32","v":67},{"$f":"Prison!AP32","v":0},{"$f":"Prison!AQ32","v":0},null,null,null,null,-1.1901356067975044E-2,-2.3739216026865684E-3,-4.0897472309002758E-3,1.9962356698797201E-3,-5.2373904132984039E-3,0,0,0,null,null,{"$error":"#REF!"},-8.3414860202873142E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11300,"Burwood",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D35,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D35,Names!$C$9:$C$136,0))","v":"Burwood"},40596,40866,40861,40686,40397,40747,33708,{"$f":"'ABS pop cen'!D36","v":40255},40333,40670,40440,40850,42498,42496,43346,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK33","v":0},null,{"$f":"Prison!AL33","v":0},{"$f":"Prison!AM33","v":0},{"$f":"Prison!AN33","v":0},{"$f":"Prison!AO33","v":0},{"$f":"Prison!AP33","v":0},{"$f":"Prison!AQ33","v":0},null,null,null,null,6.6509015666567084E-3,-4.2828124617606544E-3,8.6640097036909669E-3,4.0342717258261995E-2,2.0001882530120474E-2,0,0,0,null,null,{"$error":"#REF!"},0.19654088050314455,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11350,"Byron",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D36,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D36,Names!$C$9:$C$136,0))","v":"Byron "},35075,35773,35772,36217,36077,36398,30537,{"$f":"'ABS pop cen'!D37","v":34991},35054,35715,36106,36514,37126,37122,37826,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK34","v":0},null,{"$f":"Prison!AL34","v":0},{"$f":"Prison!AM34","v":0},{"$f":"Prison!AN34","v":0},{"$f":"Prison!AO34","v":0},{"$f":"Prison!AP34","v":0},{"$f":"Prison!AQ34","v":0},null,null,null,null,1.9900213827512392E-2,1.2439897126244048E-2,8.8976356127172807E-3,1.676069452812623E-2,1.8964495447443497E-2,0,0,0,null,null,{"$error":"#REF!"},0.14791891803386048,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11400,"Cabonne",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D37,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D37,Names!$C$9:$C$136,0))","v":"Cabonne"},13632,13677,13678,13759,13760,13825,12929,{"$f":"'ABS pop cen'!D38","v":13751},13773,13814,13767,13843,13880,13879,13897,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK35","v":0},null,{"$f":"Prison!AL35","v":0},{"$f":"Prison!AM35","v":0},{"$f":"Prison!AN35","v":0},{"$f":"Prison!AO35","v":0},{"$f":"Prison!AP35","v":0},{"$f":"Prison!AQ35","v":0},null,null,null,null,3.3010563380282409E-3,5.9219184091241495E-3,4.7238372093023617E-3,2.67283103373539E-3,1.2969234094675208E-3,0,0,0,null,null,{"$error":"#REF!"},6.5279603991027946E-2,null,{"$error":"#REF!"},{"$f":"IF(AND(BA37<0,AT37>0),1,0)","v":{"$error":"#REF!"}},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11450,"Camden",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D38,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D38,Names!$C$9:$C$136,0))","v":"Camden"},101420,107806,107797,114516,119951,127637,55379,{"$f":"'ABS pop cen'!D39","v":104489},104706,112451,120083,127808,134811,134763,141133,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK36","v":0},null,{"$f":"Prison!AL36","v":0},{"$f":"Prison!AM36","v":0},{"$f":"Prison!AN36","v":0},{"$f":"Prison!AO36","v":0},{"$f":"Prison!AP36","v":0},{"$f":"Prison!AQ36","v":0},null,null,null,null,6.2965884440938646E-2,6.2330120504281217E-2,6.4076164433810368E-2,5.4793127190786217E-2,4.7268167078500678E-2,0,0,0,null,null,{"$error":"#REF!"},0.89071669766517991,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11500,"Campbelltown (NSW)",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D39,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D39,Names!$C$9:$C$136,0))","v":"Campbelltown "},170912,174078,174055,175687,177689,180231,149984,{"$f":"'ABS pop cen'!D40","v":172016},172286,175725,177778,180377,184784,184734,188303,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK37","v":0},null,{"$f":"Prison!AL37","v":0},{"$f":"Prison!AM37","v":0},{"$f":"Prison!AN37","v":0},{"$f":"Prison!AO37","v":0},{"$f":"Prison!AP37","v":0},{"$f":"Prison!AQ37","v":0},null,null,null,null,1.8524152780378111E-2,9.3763465571228277E-3,1.4305894005819164E-2,2.4432161528354479E-2,1.9319670445072434E-2,0,0,0,null,null,{"$error":"#REF!"},0.14869586089182851,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11520,"Canada Bay",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D40,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D40,Names!$C$9:$C$136,0))","v":"Canada Bay "},96017,96550,96539,95919,89667,89139,75332,{"$f":"'ABS pop cen'!D41","v":92479},92609,91833,89685,89236,91385,91383,92255,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK38","v":0},null,{"$f":"Prison!AL38","v":0},{"$f":"Prison!AM38","v":0},{"$f":"Prison!AN38","v":0},{"$f":"Prison!AO38","v":0},{"$f":"Prison!AP38","v":0},{"$f":"Prison!AQ38","v":0},null,null,null,null,5.5511003259840486E-3,-6.4222749355182795E-3,-5.8884539462679131E-3,2.4082208973956742E-2,9.5422562183338222E-3,0,0,0,null,null,{"$error":"#REF!"},0.22934476716402052,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11570,"Canterbury-Bankstown",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D41,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D41,Names!$C$9:$C$136,0))","v":"Canterbury-Bankstown"},377836,380406,380363,378425,372322,371726,327793,{"$f":"'ABS pop cen'!D42","v":374771},375333,376638,372459,372119,379829,379733,385242,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK39","v":0},null,{"$f":"Prison!AL39","v":0},{"$f":"Prison!AM39","v":0},{"$f":"Prison!AN39","v":0},{"$f":"Prison!AO39","v":0},{"$f":"Prison!AP39","v":0},{"$f":"Prison!AQ39","v":0},null,null,null,null,6.8018928847437543E-3,-5.0951328073445268E-3,-1.6007649292816284E-3,2.0719178542347949E-2,1.4507561892171505E-2,0,0,0,null,null,{"$error":"#REF!"},0.14503055281839461,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11600,"Carrathool",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D42,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D42,Names!$C$9:$C$136,0))","v":"Carrathool "},2798,2796,2796,2789,2871,2824,2778,{"$f":"'ABS pop cen'!D43","v":2858},2863,2892,2873,2829,2765,2764,2767,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK40","v":0},null,{"$f":"Prison!AL40","v":0},{"$f":"Prison!AM40","v":0},{"$f":"Prison!AN40","v":0},{"$f":"Prison!AO40","v":0},{"$f":"Prison!AP40","v":0},{"$f":"Prison!AQ40","v":0},null,null,null,null,-7.1479628305937126E-4,-2.5035765379113339E-3,-1.6370602577499116E-2,-2.2622834924001411E-2,1.0853835021706892E-3,0,0,0,null,null,{"$error":"#REF!"},3.0597552195824385E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11650,"Central Coast (NSW)",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D43,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D43,Names!$C$9:$C$136,0))","v":"Central Coast"},343922,345809,345818,347158,348379,348930,316796,{"$f":"'ABS pop cen'!D44","v":345181},345695,347734,348493,349158,351934,351900,354803,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK41","v":98},null,{"$f":"Prison!AL41","v":21},{"$f":"Prison!AM41","v":17},{"$f":"Prison!AN41","v":35},{"$f":"Prison!AO41","v":27},{"$f":"Prison!AP41","v":0},{"$f":"Prison!AQ41","v":0},null,null,null,null,5.4867091956896097E-3,3.8748705966722419E-3,1.5931886163085274E-3,7.8993873535333492E-3,8.2730592698905259E-3,0,0,0,null,null,{"$error":"#REF!"},9.1222742711397853E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11700,"Central Darling",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D44,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D44,Names!$C$9:$C$136,0))","v":"Central Darling "},1839,1829,1829,1834,1760,1745,2029,{"$f":"'ABS pop cen'!D45","v":1797},1799,1774,1758,1749,1757,1756,1767,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK42","v":27},null,{"$f":"Prison!AL42","v":0},{"$f":"Prison!AM42","v":0},{"$f":"Prison!AN42","v":0},{"$f":"Prison!AO42","v":0},{"$f":"Prison!AP42","v":0},{"$f":"Prison!AQ42","v":0},null,null,null,null,-5.4377379010331905E-3,2.7337342810278553E-3,-8.5227272727272929E-3,4.5740423098914462E-3,6.2642369020500244E-3,0,0,0,null,null,{"$error":"#REF!"},-0.11335633316904881,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11720,"Cessnock",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D45,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D45,Names!$C$9:$C$136,0))","v":"Cessnock "},59978,61256,61256,63020,64082,65780,50218,{"$f":"'ABS pop cen'!D46","v":60725},60823,62431,64120,65875,67591,67579,69352,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK43","v":1252},null,{"$f":"Prison!AL43","v":1489},{"$f":"Prison!AM43","v":1194},{"$f":"Prison!AN43","v":1411},{"$f":"Prison!AO43","v":1386},{"$f":"Prison!AP43","v":0},{"$f":"Prison!AQ43","v":0},null,null,null,null,2.1307812864717057E-2,2.8797179051847976E-2,3.1840621155720283E-2,2.3175275583247057E-2,2.7173255954539899E-2,0,0,0,null,null,{"$error":"#REF!"},0.21117925843323104,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11730,"Clarence Valley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D46,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D46,Names!$C$9:$C$136,0))","v":"Clarence Valley"},51656,51730,51735,52993,54180,54580,50433,{"$f":"'ABS pop cen'!D47","v":52519},52604,52893,54212,54659,55323,55321,56037,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK44","v":265},null,{"$f":"Prison!AL44","v":1103},{"$f":"Prison!AM44","v":1105},{"$f":"Prison!AN44","v":1180},{"$f":"Prison!AO44","v":1272},{"$f":"Prison!AP44","v":0},{"$f":"Prison!AQ44","v":0},null,null,null,null,1.4325538175623542E-3,2.4316226925678919E-2,7.4985398571885131E-3,1.099824476229605E-2,1.1525461295506245E-2,0,0,0,null,null,{"$error":"#REF!"},4.3047211151428622E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11750,"Cobar",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D47,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D47,Names!$C$9:$C$136,0))","v":"Cobar "},4572,4417,4417,4365,4098,4052,4853,{"$f":"'ABS pop cen'!D48","v":4395},4401,4213,4098,4046,4078,4077,4015,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK45","v":0},null,{"$f":"Prison!AL45","v":0},{"$f":"Prison!AM45","v":0},{"$f":"Prison!AN45","v":0},{"$f":"Prison!AO45","v":0},{"$f":"Prison!AP45","v":0},{"$f":"Prison!AQ45","v":0},null,null,null,null,-3.3902012248468893E-2,-1.1772696400271676E-2,-1.1224987798926334E-2,7.9090459713297978E-3,-1.5207260240372777E-2,0,0,0,null,null,{"$error":"#REF!"},-9.3138264990727415E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,11800,"Coffs Harbour",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D48,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D48,Names!$C$9:$C$136,0))","v":"Coffs Harbour "},77265,77648,77651,78093,78738,79598,69358,{"$f":"'ABS pop cen'!D49","v":77682},77810,78409,78781,79725,80489,80480,81248,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK46","v":0},null,{"$f":"Prison!AL46","v":0},{"$f":"Prison!AM46","v":0},{"$f":"Prison!AN46","v":0},{"$f":"Prison!AO46","v":0},{"$f":"Prison!AP46","v":0},{"$f":"Prison!AQ46","v":0},null,null,null,null,4.9569662848638618E-3,5.6921353234342664E-3,1.092229927100008E-2,9.5829413609282987E-3,9.5427435387673842E-3,0,0,0,null,null,{"$error":"#REF!"},0.12186049194036741,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12000,"Coolamon",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D49,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D49,Names!$C$9:$C$136,0))","v":"Coolamon "},4341,4291,4291,4304,4401,4463,4187,{"$f":"'ABS pop cen'!D50","v":4406},4413,4404,4403,4465,4549,4549,4613,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK47","v":0},null,{"$f":"Prison!AL47","v":0},{"$f":"Prison!AM47","v":0},{"$f":"Prison!AN47","v":0},{"$f":"Prison!AO47","v":0},{"$f":"Prison!AP47","v":0},{"$f":"Prison!AQ47","v":0},null,null,null,null,-1.151808339092375E-2,3.029596830575576E-3,1.408770733924114E-2,1.8812989921612511E-2,1.4069026159595488E-2,0,0,0,null,null,{"$error":"#REF!"},5.3976594220205287E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12150,"Coonamble",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D50,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D50,Names!$C$9:$C$136,0))","v":"Coonamble "},3957,3907,3907,3854,3834,3823,4223,{"$f":"'ABS pop cen'!D51","v":3919},3923,3871,3833,3825,3861,3860,3871,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK48","v":0},null,{"$f":"Prison!AL48","v":0},{"$f":"Prison!AM48","v":0},{"$f":"Prison!AN48","v":0},{"$f":"Prison!AO48","v":0},{"$f":"Prison!AP48","v":0},{"$f":"Prison!AQ48","v":0},null,null,null,null,{"$f":"IF(G50=0,0,(H50)/(G50)-1)","v":-1.2635835228708592E-2},{"$f":"IF(I50=0,0,(J50)/(I50)-1)","v":-1.3565395444074757E-2},{"$f":"IF(K50=0,0,(L50-AH50)/(K50-AG50)-1)","v":-2.8690662493479069E-3},{"$f":"IF(R50=0,0,(S50-AI50)/(R50-AH50)-1)","v":9.4117647058824527E-3},{"$f":"IF(T50=0,0,(U50-AJ50)/(T50-AI50)-1)","v":2.8497409326424528E-3},{"$f":"IF(V50=0,0,(W50-AK50)/(V50-AJ50)-1)","v":0},{"$f":"IF(X50=0,0,(Y50-AL50)/(X50-AK50)-1)","v":0},{"$f":"IF(Z50=0,0,(AA50-AM50)/(Z50-AL50)-1)","v":0},null,null,{"$f":"Q50/CHOOSE($BA$17,O50,P50)-1","v":{"$error":"#REF!"}},{"$f":"O50/M50-1","v":-7.1039545346909816E-2},null,{"$f":"IF(BA50<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA50<0,AT50>0),1,0)","v":{"$error":"#REF!"}},0,{"$f":"IF(S50<$BG$16,0,1)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,12160,"Cootamundra-Gundagai",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D51,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D51,Names!$C$9:$C$136,0))","v":"Cootamundra-Gundagai Regional"},11233,11225,11226,11169,11387,11394,11230,{"$f":"'ABS pop cen'!D52","v":11345},11362,11393,11390,11403,11424,11423,11424,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK49","v":0},null,{"$f":"Prison!AL49","v":0},{"$f":"Prison!AM49","v":0},{"$f":"Prison!AN49","v":0},{"$f":"Prison!AO49","v":0},{"$f":"Prison!AP49","v":0},{"$f":"Prison!AQ49","v":0},null,null,null,null,-7.1218730526123597E-4,-5.0774986638161268E-3,6.1473610257301026E-4,1.8416206261511192E-3,8.7542677055019169E-5,0,0,0,null,null,{"$error":"#REF!"},1.1754229741763211E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12350,"Cowra",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D52,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D52,Names!$C$9:$C$136,0))","v":"Cowra "},12741,12730,12732,12785,12753,12690,12548,{"$f":"'ABS pop cen'!D53","v":12712},12732,12748,12759,12703,12659,12659,12680,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK50","v":0},null,{"$f":"Prison!AL50","v":0},{"$f":"Prison!AM50","v":0},{"$f":"Prison!AN50","v":0},{"$f":"Prison!AO50","v":0},{"$f":"Prison!AP50","v":0},{"$f":"Prison!AQ50","v":0},null,null,null,null,-8.633545247626051E-4,4.1627395538799128E-3,-4.9400141143259857E-3,-3.4637487207745954E-3,1.6588988071728483E-3,0,0,0,null,null,{"$error":"#REF!"},1.4663691424928293E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12380,"Cumberland",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D53,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D53,Names!$C$9:$C$136,0))","v":"Cumberland"},241453,242674,242630,239834,236996,237129,195643,{"$f":"'ABS pop cen'!D54","v":239733},240090,240841,237083,237481,245323,245236,252399,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK51","v":86},null,{"$f":"Prison!AL51","v":73},{"$f":"Prison!AM51","v":52},{"$f":"Prison!AN51","v":68},{"$f":"Prison!AO51","v":69},{"$f":"Prison!AP51","v":0},{"$f":"Prison!AQ51","v":0},null,null,null,null,5.0568847767473724E-3,-1.1523719243292208E-2,6.5000021103900352E-4,3.2961432680927771E-2,2.9212621549304929E-2,0,0,0,null,null,{"$error":"#REF!"},0.22718420797064032,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12390,"Dubbo",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D54,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D54,Names!$C$9:$C$136,0))","v":"Dubbo Regional"},53710,54044,54043,54195,55518,55843,48466,{"$f":"'ABS pop cen'!D55","v":54282},54358,55010,55528,55893,56558,56548,56997,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK52","v":1039},null,{"$f":"Prison!AL52","v":460},{"$f":"Prison!AM52","v":540},{"$f":"Prison!AN52","v":675},{"$f":"Prison!AO52","v":738},{"$f":"Prison!AP52","v":0},{"$f":"Prison!AQ52","v":0},null,null,null,null,6.2185812697821419E-3,2.8125751716225889E-3,4.4498528824148398E-3,9.5749101223059352E-3,6.9085246899218689E-3,0,0,0,null,null,{"$error":"#REF!"},0.12156976024429489,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12700,"Dungog",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D55,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D55,Names!$C$9:$C$136,0))","v":"Dungog "},9422,9664,9664,9784,9525,9707,8415,{"$f":"'ABS pop cen'!D56","v":9313},9329,9450,9532,9721,9767,9766,9905,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK53","v":0},null,{"$f":"Prison!AL53","v":0},{"$f":"Prison!AM53","v":0},{"$f":"Prison!AN53","v":0},{"$f":"Prison!AO53","v":0},{"$f":"Prison!AP53","v":0},{"$f":"Prison!AQ53","v":0},null,null,null,null,2.5684568032264821E-2,1.2417218543046449E-2,1.9107611548556447E-2,4.7320234543770656E-3,1.4233053450747546E-2,0,0,0,null,null,{"$error":"#REF!"},0.10861556743909695,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12730,"Edward River",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D56,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D56,Names!$C$9:$C$136,0))","v":"Edward River"},9083,9083,9084,9158,8437,8454,9072,{"$f":"'ABS pop cen'!D57","v":8647},8657,8547,8437,8456,8430,8429,8411,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK54","v":0},null,{"$f":"Prison!AL54","v":0},{"$f":"Prison!AM54","v":0},{"$f":"Prison!AN54","v":0},{"$f":"Prison!AO54","v":0},{"$f":"Prison!AP54","v":0},{"$f":"Prison!AQ54","v":0},null,null,null,null,0,8.1461911052400637E-3,2.0149342183239938E-3,-3.0747398297067408E-3,-2.1354846363744739E-3,0,0,0,null,null,{"$error":"#REF!"},-4.5745149911816552E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12750,"Eurobodalla",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D57,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D57,Names!$C$9:$C$136,0))","v":"Eurobodalla "},38469,38952,38957,39362,40453,40732,36462,{"$f":"'ABS pop cen'!D58","v":39232},39290,39917,40464,40752,40912,40913,41142,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK55","v":3},null,{"$f":"Prison!AL55","v":0},{"$f":"Prison!AM55","v":0},{"$f":"Prison!AN55","v":0},{"$f":"Prison!AO55","v":0},{"$f":"Prison!AP55","v":0},{"$f":"Prison!AQ55","v":0},null,null,null,null,1.2555564220541271E-2,1.039607772672424E-2,6.8968926902825967E-3,3.9261876717706645E-3,5.5972429301200943E-3,0,0,0,null,null,{"$error":"#REF!"},7.7560199659920004E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12850,"Fairfield",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D58,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D58,Names!$C$9:$C$136,0))","v":"Fairfield "},211654,210825,210809,207922,209030,206644,193557,{"$f":"'ABS pop cen'!D59","v":212535},212825,212148,209066,206830,209742,209705,212210,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK56","v":0},null,{"$f":"Prison!AL56","v":0},{"$f":"Prison!AM56","v":0},{"$f":"Prison!AN56","v":0},{"$f":"Prison!AO56","v":0},{"$f":"Prison!AP56","v":0},{"$f":"Prison!AQ56","v":0},null,null,null,null,-3.9167698224460423E-3,-1.3694861225090005E-2,-1.1414629479022165E-2,1.4079195474544282E-2,1.1945351803724247E-2,0,0,0,null,null,{"$error":"#REF!"},9.9546903496127825E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12870,"Federation",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D59,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D59,Names!$C$9:$C$136,0))","v":"Federation"},12435,12598,12600,12735,12821,12852,12515,{"$f":"'ABS pop cen'!D60","v":12610},12627,12726,12822,12852,12939,12940,13075,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK57","v":0},null,{"$f":"Prison!AL57","v":0},{"$f":"Prison!AM57","v":0},{"$f":"Prison!AN57","v":0},{"$f":"Prison!AO57","v":0},{"$f":"Prison!AP57","v":0},{"$f":"Prison!AQ57","v":0},null,null,null,null,1.3108162444712468E-2,1.0714285714285676E-2,2.4179081194914964E-3,6.7693744164332159E-3,1.0432766615146916E-2,0,0,0,null,null,{"$error":"#REF!"},8.949260886935706E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12900,"Forbes",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D60,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D60,Names!$C$9:$C$136,0))","v":"Forbes "},9904,9920,9921,9934,9383,9342,9562,{"$f":"'ABS pop cen'!D61","v":9576},9590,9502,9385,9338,9300,9299,9295,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK58","v":0},null,{"$f":"Prison!AL58","v":0},{"$f":"Prison!AM58","v":0},{"$f":"Prison!AN58","v":0},{"$f":"Prison!AO58","v":0},{"$f":"Prison!AP58","v":0},{"$f":"Prison!AQ58","v":0},null,null,null,null,1.615508885298933E-3,1.310351779054475E-3,-4.3696046040712089E-3,-4.0693938744913449E-3,-4.3015377997634996E-4,0,0,0,null,null,{"$error":"#REF!"},2.9282576866764831E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12930,"Georges River",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D61,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D61,Names!$C$9:$C$136,0))","v":"Georges River"},159431,160272,160253,159266,152703,153055,137979,{"$f":"'ABS pop cen'!D62","v":156251},156510,155919,152800,153267,158051,158016,161593,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK59","v":0},null,{"$f":"Prison!AL59","v":0},{"$f":"Prison!AM59","v":0},{"$f":"Prison!AN59","v":0},{"$f":"Prison!AO59","v":0},{"$f":"Prison!AP59","v":0},{"$f":"Prison!AQ59","v":0},null,null,null,null,5.2750092516511415E-3,-6.1590110637553819E-3,2.3051282555024422E-3,3.1213503232920381E-2,2.2636948157148673E-2,0,0,0,null,null,{"$error":"#REF!"},0.13430304611571331,null,{"$f":"IF(BA61<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,12950,"Gilgandra",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D62,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D62,Names!$C$9:$C$136,0))","v":"Gilgandra "},4239,4229,4229,4205,4319,4300,4498,{"$f":"'ABS pop cen'!D63","v":4318},4323,4327,4318,4298,4309,4309,4305,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK60","v":0},null,{"$f":"Prison!AL60","v":0},{"$f":"Prison!AM60","v":0},{"$f":"Prison!AN60","v":0},{"$f":"Prison!AO60","v":0},{"$f":"Prison!AP60","v":0},{"$f":"Prison!AQ60","v":0},null,null,null,null,-2.3590469450341933E-3,-5.6751004965712726E-3,-4.3991664737207392E-3,2.5593299208934717E-3,-9.2828962636337664E-4,0,0,0,null,null,{"$error":"#REF!"},-3.8906180524677647E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13010,"Glen Innes Severn",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D63,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D63,Names!$C$9:$C$136,0))","v":"Glen Innes Severn"},8869,8873,8874,8816,8922,8935,8926,{"$f":"'ABS pop cen'!D64","v":8933},8947,8946,8925,8944,8989,8989,8978,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK61","v":168},null,{"$f":"Prison!AL61","v":119},{"$f":"Prison!AM61","v":92},{"$f":"Prison!AN61","v":102},{"$f":"Prison!AO61","v":75},{"$f":"Prison!AP61","v":0},{"$f":"Prison!AQ61","v":0},null,null,null,null,4.5100913293483202E-4,-6.5359477124182774E-3,4.5439054867659756E-3,3.9539087211930557E-3,1.8003825812984431E-3,0,0,0,null,null,{"$error":"#REF!"},2.352677571140438E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13310,"Goulburn Mulwaree",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D64,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D64,Names!$C$9:$C$136,0))","v":"Goulburn Mulwaree"},31127,31554,31554,31796,32138,32394,27654,{"$f":"'ABS pop cen'!D65","v":31442},31490,31934,32150,32428,32710,32707,33112,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK62","v":582},null,{"$f":"Prison!AL62","v":455},{"$f":"Prison!AM62","v":455},{"$f":"Prison!AN62","v":478},{"$f":"Prison!AO62","v":346},{"$f":"Prison!AP62","v":0},{"$f":"Prison!AQ62","v":0},null,null,null,null,1.3717994024480262E-2,7.6693921531343356E-3,8.0800429252281258E-3,8.1005848684827519E-3,1.6662012473238397E-2,0,0,0,null,null,{"$error":"#REF!"},0.13871411007449197,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13340,"Greater Hume",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D65,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D65,Names!$C$9:$C$136,0))","v":"Greater Hume "},10763,10841,10842,11020,11105,11238,10009,{"$f":"'ABS pop cen'!D66","v":10785},10801,10931,11109,11266,11445,11443,11582,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK63","v":0},null,{"$f":"Prison!AL63","v":0},{"$f":"Prison!AM63","v":0},{"$f":"Prison!AN63","v":0},{"$f":"Prison!AO63","v":0},{"$f":"Prison!AP63","v":0},{"$f":"Prison!AQ63","v":0},null,null,null,null,7.2470500789743042E-3,1.6417635122671026E-2,1.1976587122917604E-2,1.5888514113261198E-2,1.2147164205190908E-2,0,0,0,null,null,{"$error":"#REF!"},7.9128784094315119E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13450,"Griffith",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D66,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D66,Names!$C$9:$C$136,0))","v":"Griffith "},27022,27155,27154,27173,27182,26994,25100,{"$f":"'ABS pop cen'!D67","v":27059},27102,27249,27195,27015,27132,27126,27340,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK64","v":0},null,{"$f":"Prison!AL64","v":0},{"$f":"Prison!AM64","v":0},{"$f":"Prison!AN64","v":0},{"$f":"Prison!AO64","v":0},{"$f":"Prison!AP64","v":0},{"$f":"Prison!AQ64","v":0},null,null,null,null,4.9219154762785156E-3,6.9971274950275664E-4,-6.9163416967110702E-3,4.3309272626319562E-3,7.8891100788911483E-3,0,0,0,null,null,{"$error":"#REF!"},7.9760956175298769E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13550,"Gunnedah",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D67,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D67,Names!$C$9:$C$136,0))","v":"Gunnedah "},12680,12690,12689,12713,13085,13125,12151,{"$f":"'ABS pop cen'!D68","v":12903},12921,13024,13088,13143,13280,13278,13392,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK65","v":0},null,{"$f":"Prison!AL65","v":0},{"$f":"Prison!AM65","v":0},{"$f":"Prison!AN65","v":0},{"$f":"Prison!AO65","v":0},{"$f":"Prison!AP65","v":0},{"$f":"Prison!AQ65","v":0},null,null,null,null,7.8864353312302349E-4,1.8914020017337663E-3,3.0569354222391709E-3,1.0423799741307249E-2,8.5856303660190036E-3,0,0,0,null,null,{"$error":"#REF!"},6.3369270018928558E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13660,"Gwydir",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D68,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D68,Names!$C$9:$C$136,0))","v":"Gwydir "},5352,5299,5299,5323,4911,4915,5167,{"$f":"'ABS pop cen'!D69","v":5116},5124,5019,4912,4923,4940,4940,4893,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK66","v":0},null,{"$f":"Prison!AL66","v":0},{"$f":"Prison!AM66","v":0},{"$f":"Prison!AN66","v":0},{"$f":"Prison!AO66","v":0},{"$f":"Prison!AP66","v":0},{"$f":"Prison!AQ66","v":0},null,null,null,null,-9.9028400597906963E-3,4.529156444612159E-3,8.1449806556710413E-4,3.4531789559211212E-3,-9.5141700404858254E-3,0,0,0,null,null,{"$error":"#REF!"},-8.3220437391136048E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13800,"Hawkesbury",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D69,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D69,Names!$C$9:$C$136,0))","v":"Hawkesbury "},67288,67749,67745,68009,67581,67815,63618,{"$f":"'ABS pop cen'!D70","v":67142},67244,67578,67605,67862,68156,68144,68704,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK67","v":0},null,{"$f":"Prison!AL67","v":0},{"$f":"Prison!AM67","v":0},{"$f":"Prison!AN67","v":0},{"$f":"Prison!AO67","v":0},{"$f":"Prison!AP67","v":0},{"$f":"Prison!AQ67","v":0},null,null,null,null,6.8511473070977935E-3,3.8969665657981878E-3,3.4625116526834088E-3,4.3323214759365403E-3,8.2178915238317884E-3,0,0,0,null,null,{"$error":"#REF!"},5.6996447546291851E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13850,"Hay",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D70,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D70,Names!$C$9:$C$136,0))","v":"Hay "},2948,2943,2944,2945,2883,2828,3209,{"$f":"'ABS pop cen'!D71","v":2928},2933,2910,2885,2834,2830,2829,2861,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK68","v":0},null,{"$f":"Prison!AL68","v":0},{"$f":"Prison!AM68","v":0},{"$f":"Prison!AN68","v":0},{"$f":"Prison!AO68","v":0},{"$f":"Prison!AP68","v":0},{"$f":"Prison!AQ68","v":0},null,null,null,null,-1.6960651289009698E-3,3.3967391304345895E-4,-1.9077349982656977E-2,-1.4114326040931546E-3,1.1311417462000817E-2,0,0,0,null,null,{"$error":"#REF!"},-8.6008102212527304E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,13910,"Hilltops",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D71,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D71,Names!$C$9:$C$136,0))","v":"Hilltops"},18701,18617,18618,18553,19216,19228,18467,{"$f":"'ABS pop cen'!D72","v":19102},19131,19205,19223,19238,19255,19253,19300,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK69","v":0},null,{"$f":"Prison!AL69","v":0},{"$f":"Prison!AM69","v":0},{"$f":"Prison!AN69","v":0},{"$f":"Prison!AO69","v":0},{"$f":"Prison!AP69","v":0},{"$f":"Prison!AQ69","v":0},null,null,null,null,-4.4917384097107327E-3,-3.4912450316897381E-3,6.2447960033296113E-4,8.8366774092940581E-4,2.4411779982340676E-3,0,0,0,null,null,{"$error":"#REF!"},3.595602967455469E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14000,"Hornsby",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D72,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D72,Names!$C$9:$C$136,0))","v":"Hornsby "},152004,152419,152412,150698,152225,151713,141117,{"$f":"'ABS pop cen'!D73","v":152994},153216,154037,152263,151771,154072,154068,154834,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK70","v":0},null,{"$f":"Prison!AL70","v":0},{"$f":"Prison!AM70","v":0},{"$f":"Prison!AN70","v":0},{"$f":"Prison!AO70","v":0},{"$f":"Prison!AP70","v":0},{"$f":"Prison!AQ70","v":0},null,null,null,null,2.7301913107549147E-3,-1.1245833661391536E-2,-3.363442272951267E-3,1.5160999136857534E-2,4.971830620245532E-3,0,0,0,null,null,{"$error":"#REF!"},8.5737366865792142E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14100,"Hunters Hill",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D73,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D73,Names!$C$9:$C$136,0))","v":"Hunters Hill "},14975,14962,14963,14861,13591,13416,13835,{"$f":"'ABS pop cen'!D74","v":14205},14427,14269,13596,13924,14036,14038,14062,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK71","v":0},null,{"$f":"Prison!AL71","v":0},{"$f":"Prison!AM71","v":0},{"$f":"Prison!AN71","v":0},{"$f":"Prison!AO71","v":0},{"$f":"Prison!AP71","v":0},{"$f":"Prison!AQ71","v":0},null,null,null,null,-8.6811352253757246E-4,-6.8168148098642911E-3,-1.287616805238756E-2,8.043665613329587E-3,1.709645248610947E-3,0,0,0,null,null,{"$error":"#REF!"},4.2790025298156786E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14170,"Inner West",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D74,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D74,Names!$C$9:$C$136,0))","v":"Inner West"},200720,201880,201857,199759,183772,182886,176106,{"$f":"'ABS pop cen'!D75","v":191680},191965,190035,183839,183153,188325,188316,190939,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK72","v":0},null,{"$f":"Prison!AL72","v":0},{"$f":"Prison!AM72","v":0},{"$f":"Prison!AN72","v":0},{"$f":"Prison!AO72","v":0},{"$f":"Prison!AP72","v":0},{"$f":"Prison!AQ72","v":0},null,null,null,null,5.7791948983658692E-3,-1.0393496386055467E-2,-4.8211914763947039E-3,2.8238685689013998E-2,1.3928715563202188E-2,0,0,0,null,null,{"$error":"#REF!"},9.0053717647325948E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14220,"Inverell",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D75,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D75,Names!$C$9:$C$136,0))","v":"Inverell "},17849,17780,17781,17696,17919,17943,17445,{"$f":"'ABS pop cen'!D76","v":17949},17974,17985,17920,17965,18059,18056,18080,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK73","v":0},null,{"$f":"Prison!AL73","v":0},{"$f":"Prison!AM73","v":0},{"$f":"Prison!AN73","v":0},{"$f":"Prison!AO73","v":0},{"$f":"Prison!AP73","v":0},{"$f":"Prison!AQ73","v":0},null,null,null,null,-3.8657627878312395E-3,-4.7803835554806051E-3,1.3393604553826322E-3,5.2323963261897699E-3,1.3291980505094614E-3,0,0,0,null,null,{"$error":"#REF!"},3.0323875035826786E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14300,"Junee",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D76,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D76,Names!$C$9:$C$136,0))","v":"Junee "},6683,6676,6676,6738,6450,6453,6054,{"$f":"'ABS pop cen'!D77","v":6442},6452,6463,6454,6465,6520,6520,6458,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK74","v":834},null,{"$f":"Prison!AL74","v":876},{"$f":"Prison!AM74","v":940},{"$f":"Prison!AN74","v":881},{"$f":"Prison!AO74","v":768},{"$f":"Prison!AP74","v":0},{"$f":"Prison!AQ74","v":0},null,null,null,null,-1.0474337872212747E-3,9.2869982025165498E-3,-1.0943667025475445E-2,2.0633484162895899E-2,9.0441567653838373E-3,0,0,0,null,null,{"$error":"#REF!"},6.5741658407664438E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14350,"Kempsey",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D77,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D77,Names!$C$9:$C$136,0))","v":"Kempsey "},29742,29921,29922,30092,30816,31118,28775,{"$f":"'ABS pop cen'!D78","v":30301},30347,30602,30828,31178,31453,31451,31718,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK75","v":617},null,{"$f":"Prison!AL75","v":769},{"$f":"Prison!AM75","v":781},{"$f":"Prison!AN75","v":804},{"$f":"Prison!AO75","v":901},{"$f":"Prison!AP75","v":0},{"$f":"Prison!AQ75","v":0},null,null,null,null,6.0184251227219931E-3,5.6814384065235757E-3,9.6515459114054902E-3,8.2902918051124264E-3,5.547035598916672E-3,0,0,0,null,null,{"$error":"#REF!"},5.4630755864465641E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14400,"Kiama",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D78,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D78,Names!$C$9:$C$136,0))","v":"Kiama "},23383,23685,23685,24006,22961,22925,20219,{"$f":"'ABS pop cen'!D79","v":22676},22711,22873,22970,22964,23002,23001,23173,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK76","v":0},null,{"$f":"Prison!AL76","v":0},{"$f":"Prison!AM76","v":0},{"$f":"Prison!AN76","v":0},{"$f":"Prison!AO76","v":0},{"$f":"Prison!AP76","v":0},{"$f":"Prison!AQ76","v":0},null,null,null,null,1.2915365864089257E-2,1.3552881570614295E-2,-1.567875963590426E-3,1.6547639784010304E-3,7.4779357419243464E-3,0,0,0,null,null,{"$error":"#REF!"},0.12325040803204912,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14500,"Ku-ring-gai",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D79,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D79,Names!$C$9:$C$136,0))","v":"Ku-ring-gai"},127079,127603,127598,126554,124659,124108,110464,{"$f":"'ABS pop cen'!D80","v":126179},126364,126438,124703,124205,126983,127002,128362,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK77","v":0},null,{"$f":"Prison!AL77","v":0},{"$f":"Prison!AM77","v":0},{"$f":"Prison!AN77","v":0},{"$f":"Prison!AO77","v":0},{"$f":"Prison!AP77","v":0},{"$f":"Prison!AQ77","v":0},null,null,null,null,4.1234192903627509E-3,-8.1819464254925256E-3,-4.4200579180002642E-3,2.2366249345839639E-2,1.0708492779641254E-2,0,0,0,null,null,{"$error":"#REF!"},0.1439382966396292,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14550,"Kyogle",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D80,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D80,Names!$C$9:$C$136,0))","v":"Kyogle"},8796,8788,8789,8841,9344,9418,9514,{"$f":"'ABS pop cen'!D81","v":9235},9248,9304,9346,9452,9468,9468,9582,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK78","v":0},null,{"$f":"Prison!AL78","v":0},{"$f":"Prison!AM78","v":0},{"$f":"Prison!AN78","v":0},{"$f":"Prison!AO78","v":0},{"$f":"Prison!AP78","v":0},{"$f":"Prison!AQ78","v":0},null,null,null,null,-9.0950432014547111E-4,5.9164865172374181E-3,7.9195205479452024E-3,1.6927634363097521E-3,1.2040557667934104E-2,0,0,0,null,null,{"$error":"#REF!"},-2.7958797561488336E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14600,"Lachlan",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D81,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D81,Names!$C$9:$C$136,0))","v":"Lachlan "},6160,6089,6089,6025,6149,6131,6779,{"$f":"'ABS pop cen'!D82","v":6262},6273,6223,6153,6138,6147,6146,6113,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK79","v":0},null,{"$f":"Prison!AL79","v":0},{"$f":"Prison!AM79","v":0},{"$f":"Prison!AN79","v":0},{"$f":"Prison!AO79","v":0},{"$f":"Prison!AP79","v":0},{"$f":"Prison!AQ79","v":0},null,null,null,null,-1.1525974025973995E-2,-1.0510757102972557E-2,-2.9273052528866472E-3,1.4662756598240456E-3,-5.3693459160429891E-3,0,0,0,null,null,{"$error":"#REF!"},-7.4642277622068098E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14650,"Lake Macquarie",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D82,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D82,Names!$C$9:$C$136,0))","v":"Lake Macquarie "},205875,207775,207783,210031,213967,216428,193585,{"$f":"'ABS pop cen'!D83","v":209114},209433,211954,214054,216594,219249,219231,221859,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK80","v":0},null,{"$f":"Prison!AL80","v":0},{"$f":"Prison!AM80","v":0},{"$f":"Prison!AN80","v":0},{"$f":"Prison!AO80","v":0},{"$f":"Prison!AP80","v":0},{"$f":"Prison!AQ80","v":0},null,null,null,null,{"$f":"IF(G82=0,0,(H82)/(G82)-1)","v":9.2289010321797704E-3},{"$f":"IF(I82=0,0,(J82)/(I82)-1)","v":1.0818979416025387E-2},{"$f":"IF(K82=0,0,(L82-AH82)/(K82-AG82)-1)","v":1.1501773637990986E-2},{"$f":"IF(R82=0,0,(S82-AI82)/(R82-AH82)-1)","v":1.2257957284135257E-2},{"$f":"IF(T82=0,0,(U82-AJ82)/(T82-AI82)-1)","v":1.1987355802783428E-2},{"$f":"IF(V82=0,0,(W82-AK82)/(V82-AJ82)-1)","v":0},{"$f":"IF(X82=0,0,(Y82-AL82)/(X82-AK82)-1)","v":0},{"$f":"IF(Z82=0,0,(AA82-AM82)/(Z82-AL82)-1)","v":0},null,null,{"$f":"Q82/CHOOSE($BA$17,O82,P82)-1","v":{"$error":"#REF!"}},{"$f":"O82/M82-1","v":8.1865847043934181E-2},null,{"$f":"IF(BA82<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA82<0,AT82>0),1,0)","v":{"$error":"#REF!"}},1,{"$f":"IF(S82<$BG$16,0,1)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,14700,"Lane Cove",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D83,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D83,Names!$C$9:$C$136,0))","v":"Lane Cove "},40128,40534,40527,40336,39601,40028,32308,{"$f":"'ABS pop cen'!D84","v":39734},39790,40067,39608,40088,41549,41547,42566,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK81","v":0},null,{"$f":"Prison!AL81","v":0},{"$f":"Prison!AM81","v":0},{"$f":"Prison!AN81","v":0},{"$f":"Prison!AO81","v":0},{"$f":"Prison!AP81","v":0},{"$f":"Prison!AQ81","v":0},null,null,null,null,1.0117623604465775E-2,-4.7129074444197672E-3,1.0782555996060816E-2,3.6444821392935589E-2,2.4526439935494748E-2,0,0,0,null,null,{"$error":"#REF!"},0.23158350872848832,null,{"$f":"IF(BA83<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(BB83<0,0,1)","v":1},{"$error":"#REF!"},{"$f":"SUM(BD83:BG83)","v":{"$error":"#REF!"}}]
[null,null,14750,"Leeton",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D84,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D84,Names!$C$9:$C$136,0))","v":"Leeton "},11444,11343,11344,11242,11481,11434,11461,{"$f":"'ABS pop cen'!D85","v":11474},11489,11500,11480,11454,11431,11430,11438,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK82","v":0},null,{"$f":"Prison!AL82","v":0},{"$f":"Prison!AM82","v":0},{"$f":"Prison!AN82","v":0},{"$f":"Prison!AO82","v":0},{"$f":"Prison!AP82","v":0},{"$f":"Prison!AQ82","v":0},null,null,null,null,-8.8255854596295258E-3,-8.9915373765867557E-3,-4.0937200592282563E-3,-2.0080321285140812E-3,6.9991251093615148E-4,0,0,0,null,null,{"$error":"#REF!"},2.4430677951312596E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14850,"Lismore",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D85,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D85,Names!$C$9:$C$136,0))","v":"Lismore "},43687,43667,43668,43790,44344,44202,43940,{"$f":"'ABS pop cen'!D86","v":44167},44234,44316,44361,44274,43907,43901,43783,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK83","v":7},null,{"$f":"Prison!AL83","v":3},{"$f":"Prison!AM83","v":0},{"$f":"Prison!AN83","v":0},{"$f":"Prison!AO83","v":0},{"$f":"Prison!AP83","v":0},{"$f":"Prison!AQ83","v":0},null,null,null,null,-4.578020921555126E-4,2.7938078226619201E-3,-3.1347962382445305E-3,-8.289289424944668E-3,-2.6878658800483235E-3,0,0,0,null,null,{"$error":"#REF!"},6.6909421939007618E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14870,"Lithgow",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D86,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D86,Names!$C$9:$C$136,0))","v":"Lithgow "},21603,21516,21518,21556,20854,20810,20621,{"$f":"'ABS pop cen'!D87","v":21188},21216,21063,20855,20811,20724,20722,20740,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK84","v":421},null,{"$f":"Prison!AL84","v":284},{"$f":"Prison!AM84","v":273},{"$f":"Prison!AN84","v":231},{"$f":"Prison!AO84","v":286},{"$f":"Prison!AP84","v":0},{"$f":"Prison!AQ84","v":0},null,null,null,null,-4.0272184418830292E-3,1.7659633794961938E-3,-1.6042780748662944E-3,-2.191060473269113E-3,-1.8056707822946549E-3,0,0,0,null,null,{"$error":"#REF!"},2.8854080791426151E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14900,"Liverpool",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D87,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D87,Names!$C$9:$C$136,0))","v":"Liverpool "},227545,231296,231268,234917,234373,239430,181712,{"$f":"'ABS pop cen'!D88","v":226818},227187,231268,234505,239774,247672,247607,254905,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK85","v":0},null,{"$f":"Prison!AL85","v":0},{"$f":"Prison!AM85","v":0},{"$f":"Prison!AN85","v":0},{"$f":"Prison!AO85","v":0},{"$f":"Prison!AP85","v":0},{"$f":"Prison!AQ85","v":0},null,null,null,null,1.648465138763755E-2,1.577823131604883E-2,2.1576717454655503E-2,3.2939351222400992E-2,2.9474126337300621E-2,0,0,0,null,null,{"$error":"#REF!"},0.25025865105221445,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14920,"Liverpool Plains",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D88,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D88,Names!$C$9:$C$136,0))","v":"Liverpool Plains "},7903,7853,7853,7848,7608,7655,7718,{"$f":"'ABS pop cen'!D89","v":7770},7780,7702,7608,7659,7667,7666,7670,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK86","v":0},null,{"$f":"Prison!AL86","v":0},{"$f":"Prison!AM86","v":0},{"$f":"Prison!AN86","v":0},{"$f":"Prison!AO86","v":0},{"$f":"Prison!AP86","v":0},{"$f":"Prison!AQ86","v":0},null,null,null,null,-6.3267113754270632E-3,-6.3669935056664961E-4,6.1777076761304617E-3,1.0445227836533011E-3,5.2178450300033319E-4,0,0,0,null,null,{"$error":"#REF!"},8.0331692148225553E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,14950,"Lockhart",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D89,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D89,Names!$C$9:$C$136,0))","v":"Lockhart "},3285,3259,3260,3221,3328,3365,3159,{"$f":"'ABS pop cen'!D90","v":3260},3266,3308,3328,3370,3396,3396,3474,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK87","v":0},null,{"$f":"Prison!AL87","v":0},{"$f":"Prison!AM87","v":0},{"$f":"Prison!AN87","v":0},{"$f":"Prison!AO87","v":0},{"$f":"Prison!AP87","v":0},{"$f":"Prison!AQ87","v":0},null,null,null,null,-7.9147640791475959E-3,-1.1963190184049122E-2,1.1117788461538547E-2,7.715133531157381E-3,2.2968197879858598E-2,0,0,0,null,null,{"$error":"#REF!"},3.3871478315922854E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15050,"Maitland",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D90,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D90,Names!$C$9:$C$136,0))","v":"Maitland "},85155,87395,87393,90449,90553,93497,67268,{"$f":"'ABS pop cen'!D91","v":85168},85313,87920,90612,93614,95957,95937,98163,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK88","v":0},null,{"$f":"Prison!AL88","v":0},{"$f":"Prison!AM88","v":0},{"$f":"Prison!AN88","v":0},{"$f":"Prison!AO88","v":0},{"$f":"Prison!AP88","v":0},{"$f":"Prison!AQ88","v":0},null,null,null,null,2.630497328401149E-2,3.4968475736042892E-2,3.2511346945987452E-2,2.5028307731749466E-2,2.3202726789455674E-2,0,0,0,null,null,{"$error":"#REF!"},0.26825533686150926,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15240,"Mid-Coast",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D91,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D91,Names!$C$9:$C$136,0))","v":"Mid-Coast"},93826,94395,94407,95209,96425,97090,86942,{"$f":"'ABS pop cen'!D92","v":94671},94826,95731,96475,97227,97909,97911,98582,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK89","v":0},null,{"$f":"Prison!AL89","v":0},{"$f":"Prison!AM89","v":0},{"$f":"Prison!AN89","v":0},{"$f":"Prison!AO89","v":0},{"$f":"Prison!AP89","v":0},{"$f":"Prison!AQ89","v":0},null,null,null,null,6.064417112527476E-3,8.4951327761713102E-3,6.8965517241379448E-3,7.0145124296749906E-3,6.8531625660037676E-3,0,0,0,null,null,{"$error":"#REF!"},9.0681143751006443E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15270,"Mid-Western",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D92,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D92,Names!$C$9:$C$136,0))","v":"Mid-Western Regional"},25248,25367,25367,25563,25704,25760,22469,{"$f":"'ABS pop cen'!D93","v":25379},25416,25589,25714,25795,25921,25918,26214,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK90","v":0},null,{"$f":"Prison!AL90","v":0},{"$f":"Prison!AM90","v":0},{"$f":"Prison!AN90","v":0},{"$f":"Prison!AO90","v":0},{"$f":"Prison!AP90","v":0},{"$f":"Prison!AQ90","v":0},null,null,null,null,4.7132446134348083E-3,7.7265738952181362E-3,2.1786492374726851E-3,4.8846675712348464E-3,1.1420634308202837E-2,0,0,0,null,null,{"$error":"#REF!"},0.13115848502381056,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15300,"Moree Plains",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D93,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D93,Names!$C$9:$C$136,0))","v":"Moree Plains "},13260,13077,13077,12988,12961,12850,14019,{"$f":"'ABS pop cen'!D94","v":13196},13215,13047,12964,12868,12873,12870,12816,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK91","v":3},null,{"$f":"Prison!AL91","v":0},{"$f":"Prison!AM91","v":0},{"$f":"Prison!AN91","v":0},{"$f":"Prison!AO91","v":0},{"$f":"Prison!AP91","v":0},{"$f":"Prison!AQ91","v":0},null,null,null,null,-1.3800904977375517E-2,-6.8058423185746175E-3,-8.5641540004629535E-3,3.8856077090465568E-4,-4.1958041958042314E-3,0,0,0,null,null,{"$error":"#REF!"},-5.7350738283757807E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15350,"Mosman",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D94,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D94,Names!$C$9:$C$136,0))","v":"Mosman "},30960,30785,30783,30122,28461,28100,28761,{"$f":"'ABS pop cen'!D95","v":29978},30020,29543,28466,28132,29071,29075,29253,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK92","v":0},null,{"$f":"Prison!AL92","v":0},{"$f":"Prison!AM92","v":0},{"$f":"Prison!AN92","v":0},{"$f":"Prison!AO92","v":0},{"$f":"Prison!AP92","v":0},{"$f":"Prison!AQ92","v":0},null,null,null,null,-5.6524547803618042E-3,-2.1472890881330642E-2,-1.2684023751800666E-2,3.3378359163941385E-2,6.1220980223559707E-3,0,0,0,null,null,{"$error":"#REF!"},4.3774555822120309E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15520,"Murray River",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D95,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D95,Names!$C$9:$C$136,0))","v":"Murray River"},12118,12330,12330,12571,12780,13007,11226,{"$f":"'ABS pop cen'!D96","v":12336},12355,12572,12785,13014,13326,13326,13562,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK93","v":0},null,{"$f":"Prison!AL93","v":0},{"$f":"Prison!AM93","v":0},{"$f":"Prison!AN93","v":0},{"$f":"Prison!AO93","v":0},{"$f":"Prison!AP93","v":0},{"$f":"Prison!AQ93","v":0},null,null,null,null,1.7494636078560832E-2,1.9545823195458167E-2,1.7762128325508497E-2,2.3974181650530113E-2,1.7709740357196413E-2,0,0,0,null,null,{"$error":"#REF!"},0.10057010511313025,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15560,"Murrumbidgee",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D96,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D96,Names!$C$9:$C$136,0))","v":"Murrumbidgee"},3917,3916,3916,3871,3564,3559,3992,{"$f":"'ABS pop cen'!D97","v":3749},3753,3625,3564,3566,3607,3607,3658,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK94","v":0},null,{"$f":"Prison!AL94","v":0},{"$f":"Prison!AM94","v":0},{"$f":"Prison!AN94","v":0},{"$f":"Prison!AO94","v":0},{"$f":"Prison!AP94","v":0},{"$f":"Prison!AQ94","v":0},null,null,null,null,-2.5529742149599244E-4,-1.1491317671092904E-2,-1.4029180695847021E-3,1.1497476163768949E-2,1.4139173828666474E-2,0,0,0,null,null,{"$error":"#REF!"},-5.9869739478957906E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15650,"Muswellbrook",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D97,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D97,Names!$C$9:$C$136,0))","v":"Muswellbrook "},16375,16355,16355,16212,16463,16516,15878,{"$f":"'ABS pop cen'!D98","v":16529},16554,16539,16469,16540,16778,16775,16817,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK95","v":263},null,{"$f":"Prison!AL95","v":233},{"$f":"Prison!AM95","v":173},{"$f":"Prison!AN95","v":195},{"$f":"Prison!AO95","v":225},{"$f":"Prison!AP95","v":0},{"$f":"Prison!AQ95","v":0},null,null,null,null,-1.221374045801582E-3,-8.7435035157443775E-3,6.9624152803451356E-3,1.3197287224292698E-2,7.2376357056702645E-4,0,0,0,null,null,{"$error":"#REF!"},4.2574631565688303E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15700,"Nambucca Valley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D98,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D98,Names!$C$9:$C$136,0))","v":"Nambucca "},19802,19861,19862,19911,20375,20571,18892,{"$f":"'ABS pop cen'!D99","v":20120},20150,20290,20382,20607,20774,20774,20986,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK96","v":0},null,{"$f":"Prison!AL96","v":0},{"$f":"Prison!AM96","v":0},{"$f":"Prison!AN96","v":0},{"$f":"Prison!AO96","v":0},{"$f":"Prison!AP96","v":0},{"$f":"Prison!AQ96","v":0},null,null,null,null,2.9794970205030413E-3,2.4670224549390163E-3,9.619631901840453E-3,8.1040423157179298E-3,1.0205064022335675E-2,0,0,0,null,null,{"$error":"#REF!"},6.6589032394664516E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15750,"Narrabri",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D99,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D99,Names!$C$9:$C$136,0))","v":"Narrabri "},13134,13049,13049,12948,12809,12692,13349,{"$f":"'ABS pop cen'!D100","v":13129},13146,12990,12808,12720,12754,12752,12796,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK97","v":0},null,{"$f":"Prison!AL97","v":0},{"$f":"Prison!AM97","v":0},{"$f":"Prison!AN97","v":0},{"$f":"Prison!AO97","v":0},{"$f":"Prison!AP97","v":0},{"$f":"Prison!AQ97","v":0},null,null,null,null,-6.4717527029084509E-3,-7.7400567093264261E-3,-9.1342025138574368E-3,2.67295597484285E-3,3.4504391468004325E-3,0,0,0,null,null,{"$error":"#REF!"},-1.5207131620346148E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15800,"Narrandera",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D100,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D100,Names!$C$9:$C$136,0))","v":"Narrandera "},5898,5858,5858,5834,5731,5702,6093,{"$f":"'ABS pop cen'!D101","v":5823},5832,5787,5733,5720,5692,5692,5687,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK98","v":0},null,{"$f":"Prison!AL98","v":0},{"$f":"Prison!AM98","v":0},{"$f":"Prison!AN98","v":0},{"$f":"Prison!AO98","v":0},{"$f":"Prison!AP98","v":0},{"$f":"Prison!AQ98","v":0},null,null,null,null,-6.781959986436048E-3,-4.096961420279932E-3,-5.0601989181643381E-3,-4.8951048951049181E-3,-8.7842586085729035E-4,0,0,0,null,null,{"$error":"#REF!"},-4.2836041358936483E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15850,"Narromine",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D101,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D101,Names!$C$9:$C$136,0))","v":"Narromine "},6516,6460,6460,6392,6448,6425,6748,{"$f":"'ABS pop cen'!D102","v":6556},6565,6521,6448,6429,6443,6442,6432,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK99","v":0},null,{"$f":"Prison!AL99","v":0},{"$f":"Prison!AM99","v":0},{"$f":"Prison!AN99","v":0},{"$f":"Prison!AO99","v":0},{"$f":"Prison!AP99","v":0},{"$f":"Prison!AQ99","v":0},null,null,null,null,-8.5942295887047049E-3,-1.0526315789473717E-2,-3.5669975186104486E-3,2.1776326022708847E-3,-1.5523129462899909E-3,0,0,0,null,null,{"$error":"#REF!"},-2.7119146413752238E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15900,"Newcastle",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D102,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D102,Names!$C$9:$C$136,0))","v":"Newcastle "},165541,167363,167362,168880,169317,171316,151895,{"$f":"'ABS pop cen'!D103","v":166226},166510,168242,169433,171535,174294,174276,176860,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK100","v":3},null,{"$f":"Prison!AL100","v":3},{"$f":"Prison!AM100","v":4},{"$f":"Prison!AN100","v":6},{"$f":"Prison!AO100","v":6},{"$f":"Prison!AP100","v":0},{"$f":"Prison!AQ100","v":0},null,null,null,null,1.1006336798738747E-2,9.0701592954194332E-3,1.1800559906445907E-2,1.6072896444374596E-2,1.4827566419923111E-2,0,0,0,null,null,{"$error":"#REF!"},9.6217782020474596E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15950,"North Sydney",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D103,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D103,Names!$C$9:$C$136,0))","v":"North Sydney"},74957,75094,75079,73712,69460,69256,64762,{"$f":"'ABS pop cen'!D104","v":72059},72155,71430,69471,69373,72014,72017,72909,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK101","v":0},null,{"$f":"Prison!AL101","v":0},{"$f":"Prison!AM101","v":0},{"$f":"Prison!AN101","v":0},{"$f":"Prison!AO101","v":0},{"$f":"Prison!AP101","v":0},{"$f":"Prison!AQ101","v":0},null,null,null,null,1.827714556345672E-3,-1.8207488112521486E-2,-2.9369421249639815E-3,3.8069565969469421E-2,1.2385964425066343E-2,0,0,0,null,null,{"$error":"#REF!"},0.11415644976992678,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,15990,"Northern Beaches",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D104,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D104,Names!$C$9:$C$136,0))","v":"Northern Beaches"},273409,274041,274023,272184,264481,263090,244500,{"$f":"'ABS pop cen'!D105","v":268542},268935,268164,264567,263340,267921,267899,270772,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK102","v":0},null,{"$f":"Prison!AL102","v":0},{"$f":"Prison!AM102","v":0},{"$f":"Prison!AN102","v":0},{"$f":"Prison!AO102","v":0},{"$f":"Prison!AP102","v":0},{"$f":"Prison!AQ102","v":0},null,null,null,null,2.3115552158121666E-3,-6.7111154903055636E-3,-5.2593570048510285E-3,1.7395762132604187E-2,1.0724190833112379E-2,0,0,0,null,null,{"$error":"#REF!"},9.9938650306748533E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16100,"Oberon",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D105,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D105,Names!$C$9:$C$136,0))","v":"Oberon"},5411,5419,5420,5425,5564,5569,5192,{"$f":"'ABS pop cen'!D106","v":5481},5489,5540,5567,5596,5600,5600,5604,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK103","v":115},null,{"$f":"Prison!AL103","v":89},{"$f":"Prison!AM103","v":91},{"$f":"Prison!AN103","v":0},{"$f":"Prison!AO103","v":0},{"$f":"Prison!AP103","v":0},{"$f":"Prison!AQ103","v":0},null,null,null,null,1.4784697837737504E-3,9.2250922509218292E-4,5.4794520547951642E-4,1.72570390554041E-2,7.1428571428566734E-4,0,0,0,null,null,{"$error":"#REF!"},5.7203389830508433E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16150,"Orange",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D106,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D106,Names!$C$9:$C$136,0))","v":"Orange "},42445,42503,42503,42809,43736,43906,37904,{"$f":"'ABS pop cen'!D107","v":43053},43115,43383,43750,43964,44244,44236,44610,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK104","v":0},null,{"$f":"Prison!AL104","v":0},{"$f":"Prison!AM104","v":0},{"$f":"Prison!AN104","v":0},{"$f":"Prison!AO104","v":0},{"$f":"Prison!AP104","v":0},{"$f":"Prison!AQ104","v":0},null,null,null,null,1.3664742608081593E-3,7.1994918005788833E-3,3.8869581123102126E-3,6.3688472386498329E-3,8.4546523193778089E-3,0,0,0,null,null,{"$error":"#REF!"},0.13747889404812152,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16200,"Parkes",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D107,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D107,Names!$C$9:$C$136,0))","v":"Parkes "},14835,14728,14729,14623,14453,14342,14835,{"$f":"'ABS pop cen'!D108","v":14756},14774,14646,14451,14346,14256,14255,14236,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK105","v":0},null,{"$f":"Prison!AL105","v":0},{"$f":"Prison!AM105","v":0},{"$f":"Prison!AN105","v":0},{"$f":"Prison!AO105","v":0},{"$f":"Prison!AP105","v":0},{"$f":"Prison!AQ105","v":0},null,null,null,null,-7.2126727334007601E-3,-7.1966868083372937E-3,-7.6800664221960968E-3,-6.273525721455453E-3,-1.3328656611715228E-3,0,0,0,null,null,{"$error":"#REF!"},-4.1118975396022828E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16260,"Parramatta",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D108,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D108,Names!$C$9:$C$136,0))","v":"Parramatta"},257094,260296,260246,258799,258315,259878,195136,{"$f":"'ABS pop cen'!D109","v":257019},257472,260413,258527,260472,269145,269095,274956,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK106","v":1838},null,{"$f":"Prison!AL106","v":1384},{"$f":"Prison!AM106","v":1318},{"$f":"Prison!AN106","v":1069},{"$f":"Prison!AO106","v":1305},{"$f":"Prison!AP106","v":0},{"$f":"Prison!AQ106","v":0},null,null,null,null,1.2454588594055016E-2,-5.5601238827878152E-3,6.3402236398100165E-3,3.4427406098304525E-2,2.0986769940229744E-2,0,0,0,null,null,{"$error":"#REF!"},0.31944899967202356,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16350,"Penrith",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D109,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D109,Names!$C$9:$C$136,0))","v":"Penrith "},212944,216282,216264,219173,219149,220786,181901,{"$f":"'ABS pop cen'!D110","v":213207},213534,216922,219239,220915,224483,224430,228661,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK107","v":1026},null,{"$f":"Prison!AL107","v":1207},{"$f":"Prison!AM107","v":1096},{"$f":"Prison!AN107","v":1239},{"$f":"Prison!AO107","v":1275},{"$f":"Prison!AP107","v":0},{"$f":"Prison!AQ107","v":0},null,null,null,null,1.5675482756029702E-2,1.3451152295342661E-2,8.0204825136962477E-3,1.5581000732420858E-2,1.8795560752897789E-2,0,0,0,null,null,{"$error":"#REF!"},0.17390228750804004,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16380,"Port Macquarie-Hastings",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D110,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D110,Names!$C$9:$C$136,0))","v":"Port Macquarie-Hastings"},84515,85952,85960,87560,86585,88145,73317,{"$f":"'ABS pop cen'!D111","v":84028},84167,85499,86638,88305,89596,89598,90835,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK108","v":3},null,{"$f":"Prison!AL108","v":0},{"$f":"Prison!AM108","v":0},{"$f":"Prison!AN108","v":3},{"$f":"Prison!AO108","v":0},{"$f":"Prison!AP108","v":0},{"$f":"Prison!AQ108","v":0},null,null,null,null,1.7002898893687446E-2,1.8613308515588622E-2,1.801697753652487E-2,1.4585810543004341E-2,1.3840058038953051E-2,0,0,0,null,null,{"$error":"#REF!"},0.14798750630822322,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16400,"Port Stephens",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D111,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D111,Names!$C$9:$C$136,0))","v":"Port Stephens"},73472,74506,74509,75685,75282,76540,65521,{"$f":"'ABS pop cen'!D112","v":73386},73509,74450,75328,76669,77748,77742,78906,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK109","v":0},null,{"$f":"Prison!AL109","v":0},{"$f":"Prison!AM109","v":0},{"$f":"Prison!AN109","v":0},{"$f":"Prison!AO109","v":0},{"$f":"Prison!AP109","v":0},{"$f":"Prison!AQ109","v":0},null,null,null,null,1.4073388501742112E-2,1.578332818854089E-2,1.6710501846390891E-2,1.4073484720030338E-2,1.4972601682488262E-2,0,0,0,null,null,{"$error":"#REF!"},0.12191511118572662,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16490,"Queanbeyan-Palerang",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D112,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D112,Names!$C$9:$C$136,0))","v":"Queanbeyan-Palerang Regional"},61089,62239,62234,63491,63364,64189,53190,{"$f":"'ABS pop cen'!D113","v":61318},61423,62506,63404,64236,65369,65353,66855,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK110","v":0},null,{"$f":"Prison!AL110","v":0},{"$f":"Prison!AM110","v":3},{"$f":"Prison!AN110","v":0},{"$f":"Prison!AO110","v":0},{"$f":"Prison!AP110","v":0},{"$f":"Prison!AQ110","v":0},null,null,null,null,1.8824993042937388E-2,2.0197962528521352E-2,1.2972665867053923E-2,1.7685613314028625E-2,2.2982877603170415E-2,0,0,0,null,null,{"$error":"#REF!"},0.15478473397255121,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16550,"Randwick",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D113,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D113,Names!$C$9:$C$136,0))","v":"Randwick "},155521,156619,156596,153498,135275,135742,133975,{"$f":"'ABS pop cen'!D114","v":145132},145287,142499,135219,135750,141840,141828,144598,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK111","v":1584},null,{"$f":"Prison!AL111","v":1022},{"$f":"Prison!AM111","v":960},{"$f":"Prison!AN111","v":942},{"$f":"Prison!AO111","v":1013},{"$f":"Prison!AP111","v":0},{"$f":"Prison!AQ111","v":0},null,null,null,null,7.0601397881957517E-3,-1.9783391657513638E-2,3.9403216315463396E-3,4.5314934342310265E-2,1.9157332879065292E-2,0,0,0,null,null,{"$error":"#REF!"},8.4433662996827863E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16610,"Richmond Valley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D114,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D114,Names!$C$9:$C$136,0))","v":"Richmond Valley"},23462,23490,23491,23572,23589,23671,22417,{"$f":"'ABS pop cen'!D115","v":23491},23525,23593,23595,23700,23705,23703,23892,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK112","v":0},null,{"$f":"Prison!AL112","v":0},{"$f":"Prison!AM112","v":0},{"$f":"Prison!AN112","v":0},{"$f":"Prison!AO112","v":0},{"$f":"Prison!AP112","v":0},{"$f":"Prison!AQ112","v":0},null,null,null,null,{"$f":"IF(G114=0,0,(H114)/(G114)-1)","v":1.1934191458529142E-3},{"$f":"IF(I114=0,0,(J114)/(I114)-1)","v":3.448129070708017E-3},{"$f":"IF(K114=0,0,(L114-AH114)/(K114-AG114)-1)","v":3.4761965322820387E-3},{"$f":"IF(R114=0,0,(S114-AI114)/(R114-AH114)-1)","v":2.1097046413509624E-4},{"$f":"IF(T114=0,0,(U114-AJ114)/(T114-AI114)-1)","v":7.9736742184532972E-3},{"$f":"IF(V114=0,0,(W114-AK114)/(V114-AJ114)-1)","v":0},{"$f":"IF(X114=0,0,(Y114-AL114)/(X114-AK114)-1)","v":0},{"$f":"IF(Z114=0,0,(AA114-AM114)/(Z114-AL114)-1)","v":0},null,null,{"$f":"Q114/CHOOSE($BA$17,O114,P114)-1","v":{"$error":"#REF!"}},{"$f":"O114/M114-1","v":4.9426774323058309E-2},null,{"$f":"IF(BA114<$BD$16,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(BA114<0,AT114>0),1,0)","v":{"$error":"#REF!"}},1,{"$f":"IF(S114<$BG$16,0,1)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,16700,"Ryde",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D115,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D115,Names!$C$9:$C$136,0))","v":"Ryde "},131186,133224,133205,132822,129773,130953,105983,{"$f":"'ABS pop cen'!D116","v":129552},129738,130999,129813,131168,135716,135705,139047,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK113","v":0},null,{"$f":"Prison!AL113","v":0},{"$f":"Prison!AM113","v":0},{"$f":"Prison!AN113","v":0},{"$f":"Prison!AO113","v":0},{"$f":"Prison!AP113","v":0},{"$f":"Prison!AQ113","v":0},null,null,null,null,1.5535194304270306E-2,-2.8752674449157301E-3,9.0928005054979888E-3,3.4673090997804357E-2,2.4626948159610862E-2,0,0,0,null,null,{"$error":"#REF!"},0.22413972052121567,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16900,"Shellharbour",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D116,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D116,Names!$C$9:$C$136,0))","v":"Shellharbour "},73225,74622,74625,76364,76443,78256,64778,{"$f":"'ABS pop cen'!D117","v":73249},73370,74941,76492,78330,79738,79725,81566,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK114","v":0},null,{"$f":"Prison!AL114","v":0},{"$f":"Prison!AM114","v":0},{"$f":"Prison!AN114","v":0},{"$f":"Prison!AO114","v":0},{"$f":"Prison!AP114","v":0},{"$f":"Prison!AQ114","v":0},null,null,null,null,1.9078183680437011E-2,2.330318257956443E-2,2.3717017908768678E-2,1.797523298863779E-2,2.3091878331765514E-2,0,0,0,null,null,{"$error":"#REF!"},0.13263762388465228,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,16950,"Shoalhaven",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D117,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D117,Names!$C$9:$C$136,0))","v":"Shoalhaven "},105637,107191,107198,108892,108497,109418,93754,{"$f":"'ABS pop cen'!D118","v":105615},105781,107246,108550,109604,109895,109888,110803,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK115","v":528},null,{"$f":"Prison!AL115","v":820},{"$f":"Prison!AM115","v":804},{"$f":"Prison!AN115","v":669},{"$f":"Prison!AO115","v":874},{"$f":"Prison!AP115","v":0},{"$f":"Prison!AQ115","v":0},null,null,null,null,1.4710754754489352E-2,1.5802533629358795E-2,8.7019512059214321E-3,3.9154411764705799E-3,6.5007004275812186E-3,0,0,0,null,null,{"$error":"#REF!"},0.12828252661219786,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17000,"Singleton",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D118,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D118,Names!$C$9:$C$136,0))","v":"Singleton"},23457,23380,23379,23573,24719,25075,23063,{"$f":"'ABS pop cen'!D119","v":24274},24309,24503,24725,25093,25332,25328,25639,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK116","v":0},null,{"$f":"Prison!AL116","v":0},{"$f":"Prison!AM116","v":0},{"$f":"Prison!AN116","v":0},{"$f":"Prison!AO116","v":0},{"$f":"Prison!AP116","v":0},{"$f":"Prison!AQ116","v":0},null,null,null,null,-3.2826022082960149E-3,8.2980452542880112E-3,1.440187709858809E-2,9.5245686047902289E-3,1.2278900821225625E-2,0,0,0,null,null,{"$error":"#REF!"},5.402592897714964E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17040,"Snowy Monaro",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D119,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D119,Names!$C$9:$C$136,0))","v":"Snowy Monaro Regional"},20793,20997,20997,21207,21659,21791,20241,{"$f":"'ABS pop cen'!D120","v":21160},21192,21437,21667,21823,22132,22131,22292,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK117","v":199},null,{"$f":"Prison!AL117","v":196},{"$f":"Prison!AM117","v":133},{"$f":"Prison!AN117","v":137},{"$f":"Prison!AO117","v":185},{"$f":"Prison!AP117","v":0},{"$f":"Prison!AQ117","v":0},null,null,null,null,9.810994084547664E-3,1.0001428775539445E-2,9.0854027861901887E-3,1.4061779621945547E-2,5.1377648449577595E-3,0,0,0,null,null,{"$error":"#REF!"},4.698384467170591E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17080,"Snowy Valleys",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D120,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D120,Names!$C$9:$C$136,0))","v":"Snowy Valleys"},14476,14412,14413,14349,14901,14884,14647,{"$f":"'ABS pop cen'!D121","v":14798},14817,14889,14900,14936,14935,14935,14955,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK118","v":153},null,{"$f":"Prison!AL118","v":154},{"$f":"Prison!AM118","v":89},{"$f":"Prison!AN118","v":112},{"$f":"Prison!AO118","v":98},{"$f":"Prison!AP118","v":0},{"$f":"Prison!AQ118","v":0},null,null,null,null,-4.4211108040895786E-3,-4.4404357177547649E-3,3.2548993015528715E-3,-1.6164881794301644E-3,2.2937327126761886E-3,0,0,0,null,null,{"$error":"#REF!"},1.1606472315149885E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17100,"Strathfield",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D121,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D121,Names!$C$9:$C$136,0))","v":"Strathfield "},46896,47767,47756,47705,45930,46129,36592,{"$f":"'ABS pop cen'!D122","v":45817},45895,46417,45963,46250,47824,47820,48495,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK119","v":0},null,{"$f":"Prison!AL119","v":0},{"$f":"Prison!AM119","v":0},{"$f":"Prison!AN119","v":0},{"$f":"Prison!AO119","v":0},{"$f":"Prison!AP119","v":0},{"$f":"Prison!AQ119","v":0},null,null,null,null,1.8573012623677831E-2,-1.0679286372392571E-3,4.3326801654692826E-3,3.4032432432432369E-2,1.411543287327488E-2,0,0,0,null,null,{"$error":"#REF!"},0.25423589855706163,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17150,"Sutherland",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D122,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D122,Names!$C$9:$C$136,0))","v":"Sutherland "},230579,232369,232366,234275,230903,231723,219065,{"$f":"'ABS pop cen'!D123","v":228865},229213,230379,230994,231845,235029,234994,238614,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK120","v":0},null,{"$f":"Prison!AL120","v":0},{"$f":"Prison!AM120","v":0},{"$f":"Prison!AN120","v":0},{"$f":"Prison!AO120","v":0},{"$f":"Prison!AP120","v":0},{"$f":"Prison!AQ120","v":0},null,null,null,null,7.7630660207563817E-3,8.2154876358848661E-3,3.5512747777204368E-3,1.3733313204942865E-2,1.5404648629326667E-2,0,0,0,null,null,{"$error":"#REF!"},4.6324150366329642E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17200,"Sydney",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D123,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D123,Names!$C$9:$C$136,0))","v":"Sydney "},245942,248736,248668,242237,214851,217748,177150,{"$f":"'ABS pop cen'!D124","v":229391},229596,227250,214703,218275,231086,231127,237278,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK121","v":29},null,{"$f":"Prison!AL121","v":12},{"$f":"Prison!AM121","v":17},{"$f":"Prison!AN121","v":7},{"$f":"Prison!AO121","v":3},{"$f":"Prison!AP121","v":0},{"$f":"Prison!AQ121","v":0},null,null,null,null,1.1360402046010742E-2,-2.5861791625782171E-2,1.3461243070392204E-2,5.8742405776649687E-2,2.66311872620284E-2,0,0,0,null,null,{"$error":"#REF!"},0.29605419136325151,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17310,"Tamworth",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D124,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D124,Names!$C$9:$C$136,0))","v":"Tamworth Regional"},62531,62545,62544,62782,63652,64459,56814,{"$f":"'ABS pop cen'!D125","v":63093},63183,63405,63670,64520,65246,65236,65908,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK122","v":87},null,{"$f":"Prison!AL122","v":38},{"$f":"Prison!AM122","v":47},{"$f":"Prison!AN122","v":51},{"$f":"Prison!AO122","v":69},{"$f":"Prison!AP122","v":0},{"$f":"Prison!AQ122","v":0},null,null,null,null,2.2388895108016449E-4,3.8053210539779059E-3,1.2544408463545764E-2,1.1198486188016776E-2,1.003298304824729E-2,0,0,0,null,null,{"$error":"#REF!"},0.11210265075509551,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17350,"Temora",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D125,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D125,Names!$C$9:$C$136,0))","v":"Temora "},6307,6274,6274,6249,6012,5993,5936,{"$f":"'ABS pop cen'!D126","v":6107},6116,6077,6013,5995,6029,6028,6023,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK123","v":0},null,{"$f":"Prison!AL123","v":0},{"$f":"Prison!AM123","v":0},{"$f":"Prison!AN123","v":0},{"$f":"Prison!AO123","v":0},{"$f":"Prison!AP123","v":0},{"$f":"Prison!AQ123","v":0},null,null,null,null,-5.2322815918820487E-3,-3.9846987567739856E-3,-3.1603459747172602E-3,5.6713928273561809E-3,-8.2946250829463164E-4,0,0,0,null,null,{"$error":"#REF!"},3.0323450134770891E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17400,"Tenterfield",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D126,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D126,Names!$C$9:$C$136,0))","v":"Tenterfield "},6594,6470,6471,6502,6798,6877,6882,{"$f":"'ABS pop cen'!D127","v":6784},6794,6779,6800,6878,6973,6972,7081,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK124","v":0},null,{"$f":"Prison!AL124","v":0},{"$f":"Prison!AM124","v":0},{"$f":"Prison!AN124","v":0},{"$f":"Prison!AO124","v":0},{"$f":"Prison!AP124","v":0},{"$f":"Prison!AQ124","v":0},null,null,null,null,-1.880497421898697E-2,4.7906042342760191E-3,1.16210650191233E-2,1.3812154696132506E-2,1.563396442914522E-2,0,0,0,null,null,{"$error":"#REF!"},-1.2786980528916025E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17420,"The Hills",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D127,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D127,Names!$C$9:$C$136,0))","v":"The Hills "},177927,183791,183777,188557,192509,199056,144388,{"$f":"'ABS pop cen'!D128","v":179784},180102,186622,192660,199269,207959,207928,215612,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK125","v":0},null,{"$f":"Prison!AL125","v":0},{"$f":"Prison!AM125","v":0},{"$f":"Prison!AN125","v":0},{"$f":"Prison!AO125","v":0},{"$f":"Prison!AP125","v":0},{"$f":"Prison!AQ125","v":0},null,null,null,null,3.2957336435729179E-2,2.6009783596423919E-2,3.400879958859071E-2,4.3609392328962437E-2,3.6955099842252981E-2,0,0,0,null,null,{"$error":"#REF!"},0.24734742499376683,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17550,"Tweed",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D128,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D128,Names!$C$9:$C$136,0))","v":"Tweed "},96985,98382,98390,99480,97151,97718,86539,{"$f":"'ABS pop cen'!D129","v":95906},96068,96857,97216,97966,98967,98963,99793,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK126","v":0},null,{"$f":"Prison!AL126","v":0},{"$f":"Prison!AM126","v":0},{"$f":"Prison!AN126","v":0},{"$f":"Prison!AO126","v":0},{"$f":"Prison!AP126","v":0},{"$f":"Prison!AQ126","v":0},null,null,null,null,1.4404289323091124E-2,1.1078361622116173E-2,5.8362754886722712E-3,1.0217830675948836E-2,8.3869729090670919E-3,0,0,0,null,null,{"$error":"#REF!"},0.11011220374628783,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17620,"Upper Hunter",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D129,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D129,Names!$C$9:$C$136,0))","v":"Upper Hunter "},14178,14167,14167,14152,14254,14292,13801,{"$f":"'ABS pop cen'!D130","v":14270},14291,14296,14258,14291,14338,14336,14408,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK127","v":0},null,{"$f":"Prison!AL127","v":0},{"$f":"Prison!AM127","v":0},{"$f":"Prison!AN127","v":0},{"$f":"Prison!AO127","v":0},{"$f":"Prison!AP127","v":0},{"$f":"Prison!AQ127","v":0},null,null,null,null,-7.7584990830870115E-4,-1.0587986165031538E-3,2.6659183387118812E-3,3.2887831502343978E-3,5.0223214285713969E-3,0,0,0,null,null,{"$error":"#REF!"},3.5504673574378698E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17640,"Upper Lachlan",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D130,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D130,Names!$C$9:$C$136,0))","v":"Upper Lachlan "},8059,8274,8274,8419,8491,8539,7333,{"$f":"'ABS pop cen'!D131","v":8210},8220,8378,8494,8550,8706,8705,8875,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK128","v":0},null,{"$f":"Prison!AL128","v":0},{"$f":"Prison!AM128","v":0},{"$f":"Prison!AN128","v":0},{"$f":"Prison!AO128","v":0},{"$f":"Prison!AP128","v":0},{"$f":"Prison!AQ128","v":0},null,null,null,null,2.6678247921578357E-2,1.7524776408025078E-2,5.6530443999529556E-3,1.8245614035087732E-2,1.9529006318207864E-2,0,0,0,null,null,{"$error":"#REF!"},0.12096004363834711,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17650,"Uralla",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D131,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D131,Names!$C$9:$C$136,0))","v":"Uralla "},6011,5944,5945,5883,5993,5980,6129,{"$f":"'ABS pop cen'!D132","v":6112},6119,6056,5992,5984,6047,6047,6096,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK129","v":0},null,{"$f":"Prison!AL129","v":0},{"$f":"Prison!AM129","v":0},{"$f":"Prison!AN129","v":0},{"$f":"Prison!AO129","v":0},{"$f":"Prison!AP129","v":0},{"$f":"Prison!AQ129","v":0},null,null,null,null,-1.1146231908168325E-2,-1.0428931875525627E-2,-2.1691973969630851E-3,1.0528074866310133E-2,8.1031916652885005E-3,0,0,0,null,null,{"$error":"#REF!"},-1.6315875346711861E-3,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17750,"Wagga Wagga",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D132,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D132,Names!$C$9:$C$136,0))","v":"Wagga Wagga "},65249,65770,65765,66408,67860,68227,61061,{"$f":"'ABS pop cen'!D133","v":66309},66411,67277,67891,68338,68716,68703,68951,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK130","v":0},null,{"$f":"Prison!AL130","v":3},{"$f":"Prison!AM130","v":3},{"$f":"Prison!AN130","v":0},{"$f":"Prison!AO130","v":3},{"$f":"Prison!AP130","v":0},{"$f":"Prison!AQ130","v":0},null,null,null,null,7.9847967018651378E-3,9.7772371322131235E-3,5.4084324388050664E-3,5.5754737689324152E-3,3.566074261676988E-3,0,0,0,null,null,{"$error":"#REF!"},8.761730073205487E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17850,"Walcha",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D133,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D133,Names!$C$9:$C$136,0))","v":"Walcha"},3134,3105,3105,3103,3018,2999,3154,{"$f":"'ABS pop cen'!D134","v":3085},3090,3057,3019,3010,2968,2968,2990,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK131","v":0},null,{"$f":"Prison!AL131","v":0},{"$f":"Prison!AM131","v":0},{"$f":"Prison!AN131","v":0},{"$f":"Prison!AO131","v":0},{"$f":"Prison!AP131","v":0},{"$f":"Prison!AQ131","v":0},null,null,null,null,-9.2533503509891757E-3,-6.441223832528431E-4,-6.2955599734924039E-3,-1.3953488372092981E-2,7.4123989218328745E-3,0,0,0,null,null,{"$error":"#REF!"},-2.0291693088142049E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17900,"Walgett",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D134,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D134,Names!$C$9:$C$136,0))","v":"Walgett "},5952,5828,5828,5785,5590,5513,6914,{"$f":"'ABS pop cen'!D135","v":5862},5869,5701,5588,5515,5519,5518,5497,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK132","v":0},null,{"$f":"Prison!AL132","v":0},{"$f":"Prison!AM132","v":0},{"$f":"Prison!AN132","v":0},{"$f":"Prison!AO132","v":0},{"$f":"Prison!AP132","v":0},{"$f":"Prison!AQ132","v":0},null,null,null,null,-2.083333333333337E-2,-7.378174330816778E-3,-1.3774597495527674E-2,7.2529465095194645E-4,-3.8057267125770622E-3,0,0,0,null,null,{"$error":"#REF!"},-0.15114260919872724,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,17950,"Warren",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D135,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D135,Names!$C$9:$C$136,0))","v":"Warren "},2697,2716,2716,2708,2586,2577,2807,{"$f":"'ABS pop cen'!D136","v":2660},2662,2634,2584,2578,2583,2583,2593,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK133","v":0},null,{"$f":"Prison!AL133","v":0},{"$f":"Prison!AM133","v":0},{"$f":"Prison!AN133","v":0},{"$f":"Prison!AO133","v":0},{"$f":"Prison!AP133","v":0},{"$f":"Prison!AQ133","v":0},null,null,null,null,7.0448646644418744E-3,-2.9455081001472649E-3,-3.4802784222738303E-3,1.9394879751746252E-3,3.8714672861013266E-3,0,0,0,null,null,{"$error":"#REF!"},-5.1656572853580385E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18020,"Warrumbungle",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D136,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D136,Names!$C$9:$C$136,0))","v":"Warrumbungle "},9277,9209,9210,9118,9254,9244,9930,{"$f":"'ABS pop cen'!D137","v":9364},9377,9358,9256,9245,9228,9228,9239,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK134","v":0},null,{"$f":"Prison!AL134","v":0},{"$f":"Prison!AM134","v":0},{"$f":"Prison!AN134","v":0},{"$f":"Prison!AO134","v":0},{"$f":"Prison!AP134","v":0},{"$f":"Prison!AQ134","v":0},null,null,null,null,-7.3299558046782121E-3,-9.9891422366992222E-3,-1.0806137886318901E-3,-1.8388318009735505E-3,1.1920242739489328E-3,0,0,0,null,null,{"$error":"#REF!"},-5.568982880161133E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18050,"Waverley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D137,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D137,Names!$C$9:$C$136,0))","v":"Waverley"},74222,74276,74263,72743,69388,69218,67394,{"$f":"'ABS pop cen'!D138","v":72387},72485,71880,69397,69357,71414,71422,72857,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK135","v":0},null,{"$f":"Prison!AL135","v":0},{"$f":"Prison!AM135","v":0},{"$f":"Prison!AN135","v":0},{"$f":"Prison!AO135","v":0},{"$f":"Prison!AP135","v":0},{"$f":"Prison!AQ135","v":0},null,null,null,null,7.27547088464231E-4,-2.0467796884047207E-2,-2.4499913529717476E-3,2.9658145536860081E-2,2.0091848450057403E-2,0,0,0,null,null,{"$error":"#REF!"},7.5540849333768589E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18100,"Weddin",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D138,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D138,Names!$C$9:$C$136,0))","v":"Weddin "},3613,3596,3597,3577,3589,3604,3720,{"$f":"'ABS pop cen'!D139","v":3628},3635,3619,3592,3614,3616,3616,3608,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK136","v":0},null,{"$f":"Prison!AL136","v":0},{"$f":"Prison!AM136","v":0},{"$f":"Prison!AN136","v":0},{"$f":"Prison!AO136","v":0},{"$f":"Prison!AP136","v":0},{"$f":"Prison!AQ136","v":0},null,null,null,null,-4.7052311098809696E-3,-5.5601890464276327E-3,4.1794371691279419E-3,5.5340343110121815E-4,-2.2123893805309214E-3,0,0,0,null,null,{"$error":"#REF!"},-2.2849462365591378E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18200,"Wentworth",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D139,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D139,Names!$C$9:$C$136,0))","v":"Wentworth "},7053,7090,7090,7142,7487,7555,6932,{"$f":"'ABS pop cen'!D140","v":7272},7284,7389,7490,7596,7688,7687,7804,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK137","v":0},null,{"$f":"Prison!AL137","v":0},{"$f":"Prison!AM137","v":0},{"$f":"Prison!AN137","v":0},{"$f":"Prison!AO137","v":0},{"$f":"Prison!AP137","v":0},{"$f":"Prison!AQ137","v":0},null,null,null,null,5.2459946122218604E-3,7.3342736248236395E-3,9.0824095098169799E-3,1.2111637704054656E-2,1.5220502146481074E-2,0,0,0,null,null,{"$error":"#REF!"},5.077899596076163E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18250,"Willoughby",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D140,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D140,Names!$C$9:$C$136,0))","v":"Willoughby "},81109,81196,81183,79556,76034,75409,69512,{"$f":"'ABS pop cen'!D141","v":78723},78830,78566,76044,75508,77874,77887,79634,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK138","v":0},null,{"$f":"Prison!AL138","v":0},{"$f":"Prison!AM138","v":0},{"$f":"Prison!AN138","v":0},{"$f":"Prison!AO138","v":0},{"$f":"Prison!AP138","v":0},{"$f":"Prison!AQ138","v":0},null,null,null,null,1.0726306575101763E-3,-2.0041141618319158E-2,-8.2200068390456682E-3,3.1334428140064707E-2,2.2429930540398324E-2,0,0,0,null,null,{"$error":"#REF!"},0.13404879732995734,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18350,"Wingecarribee",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D141,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D141,Names!$C$9:$C$136,0))","v":"Wingecarribee "},51127,51760,51763,52309,52456,52779,45165,{"$f":"'ABS pop cen'!D142","v":51215},51302,52018,52489,52795,53109,53107,53552,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK139","v":51},null,{"$f":"Prison!AL139","v":0},{"$f":"Prison!AM139","v":0},{"$f":"Prison!AN139","v":0},{"$f":"Prison!AO139","v":0},{"$f":"Prison!AP139","v":0},{"$f":"Prison!AQ139","v":0},null,null,null,null,1.2380933753202816E-2,1.054807487974041E-2,6.1575415586396787E-3,5.9475329103135799E-3,8.379309695520254E-3,0,0,0,null,null,{"$error":"#REF!"},0.13587955275102392,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18400,"Wollondilly",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D142,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D142,Names!$C$9:$C$136,0))","v":"Wollondilly "},53143,54005,54002,54772,54176,55811,43145,{"$f":"'ABS pop cen'!D143","v":52747},52826,53618,54196,55801,57616,57602,59782,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK140","v":0},null,{"$f":"Prison!AL140","v":0},{"$f":"Prison!AM140","v":0},{"$f":"Prison!AN140","v":0},{"$f":"Prison!AO140","v":0},{"$f":"Prison!AP140","v":0},{"$f":"Prison!AQ140","v":0},null,null,null,null,1.6220386504337325E-2,1.4258731158105276E-2,3.0179415239220297E-2,3.2526298811849319E-2,3.7845908128189887E-2,0,0,0,null,null,{"$error":"#REF!"},0.22438289488932672,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18450,"Wollongong",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D143,Names!$C$9:$C$136,0))","v":"Regional"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D143,Names!$C$9:$C$136,0))","v":"Wollongong "},218076,219798,219792,220659,214657,216290,197887,{"$f":"'ABS pop cen'!D144","v":214251},214552,215063,214700,216444,219141,219117,221894,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK141","v":58},null,{"$f":"Prison!AL141","v":4},{"$f":"Prison!AM141","v":0},{"$f":"Prison!AN141","v":3},{"$f":"Prison!AO141","v":3},{"$f":"Prison!AP141","v":0},{"$f":"Prison!AQ141","v":0},null,null,null,null,7.8963297199141635E-3,3.9446385673727047E-3,7.6262619204017223E-3,1.2446637467428134E-2,1.2673767992916973E-2,0,0,0,null,null,{"$error":"#REF!"},8.4214728607740819E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18500,"Woollahra",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D144,Names!$C$9:$C$136,0))","v":"Metropolitan"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D144,Names!$C$9:$C$136,0))","v":"Woollahra "},59345,59431,59426,58480,53891,53487,54862,{"$f":"'ABS pop cen'!D145","v":56805},56892,55951,53910,53525,54660,54666,55175,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK142","v":0},null,{"$f":"Prison!AL142","v":0},{"$f":"Prison!AM142","v":0},{"$f":"Prison!AN142","v":0},{"$f":"Prison!AO142","v":0},{"$f":"Prison!AP142","v":0},{"$f":"Prison!AQ142","v":0},null,null,null,null,1.449153256382063E-3,-1.591895803183796E-2,-7.4966135347275253E-3,2.1205044371788828E-2,9.3110891596239753E-3,0,0,0,null,null,{"$error":"#REF!"},3.7001932120593439E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,18710,"Yass Valley",{"$f":"INDEX(Names!$K$9:$K$136,MATCH(D145,Names!$C$9:$C$136,0))","v":"Rural"},{"$f":"INDEX(Names!$F$9:$F$136,MATCH(D145,Names!$C$9:$C$136,0))","v":"Yass Valley"},17086,17321,17322,17608,17234,17377,14714,{"$f":"'ABS pop cen'!D146","v":16914},16941,17092,17240,17379,17477,17475,17647,null,null,null,null,null,null,null,null,null,{"$f":"Prison!AK143","v":0},null,{"$f":"Prison!AL143","v":0},{"$f":"Prison!AM143","v":0},{"$f":"Prison!AN143","v":0},{"$f":"Prison!AO143","v":0},{"$f":"Prison!AP143","v":0},{"$f":"Prison!AQ143","v":0},null,null,null,null,1.3753950602832798E-2,1.6510795520147781E-2,8.2975513519787381E-3,5.6389895851314265E-3,9.8426323319027453E-3,0,0,0,null,null,{"$error":"#REF!"},0.15135245344569803,null,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Supp val","index":14,"n_rows":143,"n_cols":29,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE POPULATION FACTOR - SUPPLEMENTARY VALUATIONS (and related calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[]
[]
[null,"Sources:","Annual LGA accounts (collated by OLG)",null,null,null,null,null,null,"D24/9320",null,"D25/18098"]
[null,null,null,null,null,null,null,null,null,"Information return from OLG",null,"Information return from OLG"]
[null,null,null,null,null,null,null,"Missing values for Narrabri and Kiama don't matter",null,"'NGI and adjustments' col M and N",null,"NGI and adjustments' col R and S"]
[null,null,null,null,null,null,null,"(because no population growth)"]
[]
[null,"NGI and supplementary valuations from OLG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supplementary valuations for  population factor (%)"]
[null,null,null,"Income before supplementary valuations in 2019-20","Supplemetary valuations in 2019-20","Income before supplementary valuations in 2020-21","Supplemetary valuations in 2020-21","Income before supplementary valuations in 2021-22","Supplemetary valuations in 2021-22","Income before supplementary valuations in 2022-23","Supplemetary valuations in 2022-23","Income before supplementary valuations in 2023-24","Supplemetary valuations in 2023-24",null,null,null,null,null,null,null,null,"Supplementary valuation as a % of NGI for rate peg from 1 July"]
[null,null,null,"Schedule 9 - Last Year Notional General Income Yield - 2020-21","Schedule 9 - Plus or minus Adjustments - 2020-21","Schedule 9 - Last Year Notional General Income Yield - 2021-22","Schedule 9 - Plus or minus Adjustments - 2021-22","Schedule 9 - Last Year Notional General Income Yield - 2022-23","Schedule 9 - Plus or minus Adjustments - 2022-23","Schedule 9 - Last Year Notional General Income Yield - 2023-24","Schedule 9 - Plus or minus Adjustments - 2023-24","Schedule 9 - Last Year Notional General Income Yield - 2024-25","Schedule 9 - Plus or minus Adjustments - 2024-25"]
[null,"Org. Id","Org. Name","C454_Item11797","C454_Item11799","C454_Item11797","C454_Item11799","C454_Item11797","C454_Item11799","C454_Item11797","C454_Item11799",null,null,null,null,null,null,null,null,null,null,{"$f":"'ABS Pop T1'!AQ16","v":2022},{"$f":"'ABS Pop T1'!AR16","v":2023},{"$f":"'ABS Pop T1'!AS16","v":2024},{"$f":"'ABS Pop T1'!AT16","v":2025},{"$f":"'ABS Pop T1'!AU16","v":2026},{"$f":"'ABS Pop T1'!AV16","v":2027},{"$f":"'ABS Pop T1'!AW16","v":2028},{"$f":"'ABS Pop T1'!AX16","v":2029}]
[null,2047,"Albury",43365000,391000,44880000,740000,46521000,700000,48139000,577000,50544000,383000,null,null,null,null,null,null,null,null,{"$f":"IF(D16=0,\".\",MAX(0,E16/D16))","v":9.0164879511126488E-3},{"$f":"IF(F16=0,\".\",MAX(0,G16/F16))","v":1.6488413547237075E-2},{"$f":"IF(H16=0,\".\",MAX(0,I16/H16))","v":1.5046968035940758E-2},{"$f":"IF(J16=0,\".\",MAX(0,K16/J16))","v":1.1986123517314444E-2},{"$f":"IF(L16=0,\".\",MAX(0,M16/L16))","v":7.5775561886672997E-3},{"$f":"IF(N16=0,\".\",MAX(0,O16/N16))","v":"."},{"$f":"IF(P16=0,\".\",MAX(0,Q16/P16))","v":"."},{"$f":"IF(R16=0,\".\",MAX(0,S16/R16))","v":"."}]
[null,2079,"Armidale Regional",18786000,21000,19267000,30000,19796000,128000,20326000,187000,23811000,153000,null,null,null,null,null,null,null,null,{"$f":"IF(D17=0,\".\",MAX(0,E17/D17))","v":1.1178537208559566E-3},{"$f":"IF(F17=0,\".\",MAX(0,G17/F17))","v":1.5570664867389837E-3},{"$f":"IF(H17=0,\".\",MAX(0,I17/H17))","v":6.4659527177207514E-3},{"$f":"IF(J17=0,\".\",MAX(0,K17/J17))","v":9.2000393584571478E-3},{"$f":"IF(L17=0,\".\",MAX(0,M17/L17))","v":6.4256016127000127E-3},{"$f":"IF(N17=0,\".\",MAX(0,O17/N17))","v":"."},{"$f":"IF(P17=0,\".\",MAX(0,Q17/P17))","v":"."},{"$f":"IF(R17=0,\".\",MAX(0,S17/R17))","v":"."}]
[null,54,"Ballina",24469000,500000,25646000,264000,26418000,342000,27313000,327000,28690000,251000,null,null,null,null,null,null,null,null,2.0434018554088846E-2,1.0294002963425095E-2,1.2945718828071769E-2,1.1972320872844434E-2,8.7486929243638899E-3,".",".","."]
[null,55,"Balranald",2510000,21000,2602000,-12000,2880000,-4000,3170000,5000,3449000,-9000,null,null,null,null,null,null,null,null,8.3665338645418329E-3,0,0,1.5772870662460567E-3,0,".",".","."]
[null,2043,"Bathurst Regional",27518000,194000,28452000,318000,29316000,208000,30281000,109000,31448000,273000,null,null,null,null,null,null,null,null,7.0499309542844685E-3,1.1176718684099536E-2,7.0951016509755768E-3,3.599616921501932E-3,8.6809972017298405E-3,".",".","."]
[null,2099,"Bayside",91069000,811000,94139000,695000,96788000,490000,99704000,383000,103762000,650000,null,null,null,null,null,null,null,null,8.9053355148294155E-3,7.3827000499261733E-3,5.0626110674877054E-3,3.8413704565513919E-3,6.2643356912935374E-3,".",".","."]
[null,60,"Bega Valley",24305000,225000,25186000,120000,25840000,203000,26444000,0,33288000,134000,null,null,null,null,null,null,null,null,9.2573544538160878E-3,4.7645517350909236E-3,7.8560371517027872E-3,0,4.0254746455179041E-3,".",".","."]
[null,61,"Bellingen",8276000,45000,8532000,4000,8999000,10000,9230000,39000,10009000,92000,null,null,null,null,null,null,null,null,5.4374093765103913E-3,4.6882325363338024E-4,1.11123458162018E-3,4.2253521126760559E-3,9.19172744529923E-3,".",".","."]
[null,62,"Berrigan",5302000,12000,5451000,16000,5573000,23000,5706000,14000,5932000,19000,null,null,null,null,null,null,null,null,2.2632968691059978E-3,2.9352412401394239E-3,4.1270410909743406E-3,2.4535576586049773E-3,3.2029669588671613E-3,".",".","."]
[null,64,"Blacktown",175512000,4002000,184145000,4369000,192289000,2379000,198366000,3759000,208978000,1324000,null,null,null,null,null,null,null,null,2.2801859701900726E-2,2.3725868201688885E-2,1.23720025586487E-2,1.8949820029642177E-2,6.3355951344160628E-3,".",".","."]
[null,65,"Bland",6701000,4000,6879000,0,7016000,2000,7186000,7000,7456000,7000,null,null,null,null,null,null,null,null,5.9692583196537831E-4,0,2.8506271379703536E-4,9.741163373225717E-4,9.3884120171673819E-4,".",".","."]
[null,66,"Blayney",8858000,3000,9079000,31000,9302000,37000,9566000,77000,10028000,8000,null,null,null,null,null,null,null,null,3.3867690223526756E-4,3.4144729595770459E-3,3.9776392173726085E-3,8.0493414175203844E-3,7.9776625448743513E-4,".",".","."]
[null,67,"Blue Mountains",69666000,16000,71455000,16000,72949000,60000,73367000,0,76307000,69000,null,null,null,null,null,null,null,null,2.2966726954324921E-4,2.2391715065425791E-4,8.2249242621557528E-4,0,9.0424207477688811E-4,".",".","."]
[null,68,"Bogan",2913000,83000,3069000,-4000,3124000,-86000,3096000,35000,3228000,18000,null,null,null,null,null,null,null,null,2.8492962581531067E-2,0,0,1.1304909560723515E-2,5.5762081784386614E-3,".",".","."]
[null,72,"Bourke",1909000,-1000,1956000,-1000,1995000,-1000,2037000,-3000,2109000,-8000,null,null,null,null,null,null,null,null,0,0,0,0,0,".",".","."]
[null,73,"Brewarrina",1086000,0,1114000,0,1136000,-22000,1120000,2000,1154000,0,null,null,null,null,null,null,null,null,0,0,0,1.7857142857142857E-3,0,".",".","."]
[null,74,"Broken Hill",15799000,89000,16269000,-14000,16689000,12000,16917000,-6000,17728000,-9000,null,null,null,null,null,null,null,null,5.6332679283498952E-3,0,7.1903649110192339E-4,0,0,".",".","."]
[null,75,"Burwood",24061000,859000,26034000,96000,27287000,339000,28867000,60000,29996000,249000,null,null,null,null,null,null,null,null,3.5700926811021987E-2,3.6874855957593914E-3,1.2423498369186792E-2,2.0784979388228774E-3,8.3011068142418987E-3,".",".","."]
[null,76,"Byron",24828000,95000,26783000,85000,27377000,107000,28148000,110000,29535000,83000,null,null,null,null,null,null,null,null,3.8263251168036087E-3,3.1736549303662772E-3,3.9083902545932721E-3,3.9079153048173941E-3,2.8102251565938715E-3,".",".","."]
[null,77,"Cabonne",10418000,13000,10707000,25000,10941000,7000,11150000,-1000,11655000,-35000,null,null,null,null,null,null,null,null,1.2478402764446151E-3,2.3349210796675072E-3,6.3979526551503517E-4,0,0,".",".","."]
[null,78,"Camden",58290000,1186000,61011000,1907000,64133000,3536000,71113000,1598000,77648000,2022000,null,null,null,null,null,null,null,null,2.0346543146337281E-2,3.1256658635328054E-2,5.5135421701775995E-2,2.2471278106675291E-2,2.6040593447352153E-2,".",".","."]
[null,79,"Campbelltown",92982000,1238000,96599000,524000,99089000,1512000,101786000,692000,106679000,1460000,null,null,null,null,null,null,null,null,1.3314404938590265E-2,5.4244867959295645E-3,1.5259009577248735E-2,6.798577407502014E-3,1.3685917565781457E-2,".",".","."]
[null,1989,"Canada Bay",39785000,35000,40852000,369000,42034000,49000,43141000,70000,49899000,83000,null,null,null,null,null,null,null,null,8.7972854090737713E-4,9.0326055027905618E-3,1.1657229861540659E-3,1.6225864027259451E-3,1.6633599871740917E-3,".",".","."]
[null,2080,"Canterbury Bankstown",169046000,935000,174311000,62000,178997000,498000,192154000,479000,207858000,678000,null,null,null,null,null,null,null,null,5.5310388888231603E-3,3.5568610127874892E-4,2.7821695335676017E-3,2.4927922395578546E-3,3.2618422192073433E-3,".",".","."]
[null,81,"Carrathool",3457000,0,3555000,-12000,3615000,-9000,3622000,12000,3748000,29000,null,null,null,null,null,null,null,null,0,0,0,3.3130866924351186E-3,7.737459978655283E-3,".",".","."]
[null,2088,"Central Coast",170504000,438000,175459000,474000,202333000,476000,204266000,553000,212705000,1360000,null,null,null,null,null,null,null,null,2.56885468962605E-3,2.7014858171994596E-3,2.3525574177222699E-3,2.7072542664956477E-3,6.3938318328201028E-3,".",".","."]
[null,83,"Central Darling",835000,-3000,857000,5000,884000,-1000,885000,0,912000,-3000,null,null,null,null,null,null,null,null,0,5.8343057176196032E-3,0,0,0,".",".","."]
[null,84,"Cessnock",39242000,829000,41197000,1142000,43139000,1230000,45470000,686000,47943000,904000,null,null,null,null,null,null,null,null,2.1125324906987413E-2,2.7720465082408913E-2,2.8512482904100699E-2,1.5086870464042225E-2,1.8855724506184428E-2,".",".","."]
[null,2037,"Clarence Valley",33583000,275000,36566000,259000,37543000,394000,38637000,309000,41605000,-397000,null,null,null,null,null,null,null,null,8.1886668850311168E-3,7.0830826450801292E-3,1.0494632821031883E-2,7.9975153350415398E-3,0,".",".","."]
[null,85,"Cobar",4050000,14000,4169000,0,4252000,0,4286000,8000,4444000,0,null,null,null,null,null,null,null,null,3.4567901234567903E-3,0,0,1.8665422305179655E-3,0,".",".","."]
[null,86,"Coffs Harbour",50109000,246000,48781000,225000,49916000,172000,51324000,172000,52471000,193000,null,null,null,null,null,null,null,null,4.9092977309465368E-3,4.6124515692585232E-3,3.4457889253946632E-3,3.3512586704076068E-3,3.6782222561033712E-3,".",".","."]
[null,90,"Coolamon",2451000,0,2514000,11000,2560000,-2000,2635000,3000,2728000,0,null,null,null,null,null,null,null,null,0,4.3754972155926808E-3,0,1.1385199240986717E-3,0,".",".","."]
[null,93,"Coonamble",4836000,-1000,4982000,-7000,5002000,4000,5132000,2000,5377000,-7000,null,null,null,null,null,null,null,null,0,0,7.9968012794882047E-4,3.8971161340607951E-4,0,".",".","."]
[null,2094,"Cootamundra-Gundagai Regional",7461000,-1000,7654000,26000,9215000,9000,10697000,9000,11242000,-1000,null,null,null,null,null,null,null,null,0,3.3969166448915601E-3,9.7666847531199135E-4,8.4135738992240821E-4,0,".",".","."]
[null,97,"Cowra",6967000,15000,7161000,19000,7323000,12000,7510000,31000,7837000,10000,null,null,null,null,null,null,null,null,2.1530070331563082E-3,2.6532607177768468E-3,1.6386726751331422E-3,4.1278295605858854E-3,1.2759984688018374E-3,".",".","."]
[null,2090,"Cumberland",97919000,-515000,101371000,0,102221000,625000,106246000,-1035000,110088000,1435000,null,null,null,null,null,null,null,null,0,0,6.1142035393901449E-3,0,1.3035026524235157E-2,".",".","."]
[null,2098,"Dubbo Regional",37334000,229000,38455000,436000,39766000,491000,41210000,634000,43309000,415000,null,null,null,null,null,null,null,null,6.1338190389457333E-3,1.1337927447666103E-2,1.2347231303123271E-2,1.5384615384615385E-2,9.5823039091181977E-3,".",".","."]
[null,104,"Dungog",6546000,60000,7598000,40000,8403000,29000,9274000,71000,10281000,78000,null,null,null,null,null,null,null,null,9.1659028414298807E-3,5.2645433008686494E-3,3.4511483993811733E-3,7.6558119473797712E-3,7.5868106215348698E-3,".",".","."]
[null,2091,"Edward River",7461000,-40000,7421000,6000,7769000,7000,7933000,30000,8310000,18000,null,null,null,null,null,null,null,null,0,8.0851637245654229E-4,9.0101686188698673E-4,3.7816714988024706E-3,2.1660649819494585E-3,".",".","."]
[null,105,"Eurobodalla",30846000,86000,31723000,135000,32496000,147000,33202000,91000,34731000,179000,null,null,null,null,null,null,null,null,2.788043830642547E-3,4.2555874286795067E-3,4.5236336779911372E-3,2.7407987470634298E-3,5.1538970948144308E-3,".",".","."]
[null,107,"Fairfield",84985000,313000,87516000,413000,89822000,90000,90541000,62000,93958000,189000,null,null,null,null,null,null,null,null,3.6830028828616817E-3,4.7191370720782487E-3,1.0019816971343323E-3,6.8477264443732669E-4,2.0115370697545714E-3,".",".","."]
[null,2092,"Federation",8015000,35000,8254000,36000,8952000,68000,9251000,42000,11054000,7000,null,null,null,null,null,null,null,null,4.3668122270742356E-3,4.3615216864550518E-3,7.596067917783735E-3,4.5400497243541236E-3,6.3325493034195764E-4,".",".","."]
[null,108,"Forbes",7604000,22000,7811000,4000,7997000,4000,8196000,78000,8526000,19000,null,null,null,null,null,null,null,null,2.8932140978432403E-3,5.1209832287799257E-4,5.0018757033887707E-4,9.5168374816983897E-3,2.2284775979357261E-3,".",".","."]
[null,2093,"Georges River",70235000,440000,72750000,269000,74495000,730000,79740000,316000,84548000,423000,null,null,null,null,null,null,null,null,6.2646828504306969E-3,3.6975945017182132E-3,9.7993153902946502E-3,3.962879357913218E-3,5.0030751762312536E-3,".",".","."]
[null,109,"Gilgandra",5077000,3000,5209000,16000,5322000,0,5460000,4000,5670000,0,null,null,null,null,null,null,null,null,5.9090013787669888E-4,3.0716068343252063E-3,0,7.326007326007326E-4,0,".",".","."]
[null,2053,"Glen Innes Severn",7005000,27000,7208000,-18000,7342000,11000,7499000,3000,7836000,-1000,null,null,null,null,null,null,null,null,3.854389721627409E-3,0,1.4982293652955599E-3,4.0005334044539273E-4,0,".",".","."]
[null,2032,"Goulburn Mulwaree",20628000,280000,21381000,311000,22133000,191000,22934000,104000,23869000,42000,null,null,null,null,null,null,null,null,1.357378320729106E-2,1.4545624619989711E-2,8.6296480368680244E-3,4.5347518967471879E-3,1.7596045079391681E-3,".",".","."]
[null,2049,"Greater Hume",8740000,69000,9036000,54000,9272000,96000,9554000,36000,10040000,39000,null,null,null,null,null,null,null,null,7.8947368421052634E-3,5.9760956175298804E-3,1.0353753235547885E-2,3.7680552648105504E-3,3.8844621513944222E-3,".",".","."]
[null,118,"Griffith",17405000,91000,17945000,66000,18386000,151000,18890000,100000,19713000,91000,null,null,null,null,null,null,null,null,5.2283826486641772E-3,3.6779047088325439E-3,8.2127705863156743E-3,5.2938062466913712E-3,4.6162430883173542E-3,".",".","."]
[null,120,"Gunnedah",13279000,-9000,13618000,18000,13891000,308000,14567000,69000,15179000,-42000,null,null,null,null,null,null,null,null,0,1.3217799970627112E-3,2.2172629760276438E-2,4.7367337131873416E-3,0,".",".","."]
[null,2039,"Gwydir",8007000,21000,8237000,8000,8410000,4000,8472000,14000,8834000,-29000,null,null,null,null,null,null,null,null,2.6227051330086175E-3,9.7122738861235884E-4,4.7562425683709869E-4,1.6525023607176581E-3,0,".",".","."]
[null,125,"Hawkesbury",38392000,219000,42280000,155000,43288000,195000,44563000,198000,46418000,635000,null,null,null,null,null,null,null,null,5.7043133986247139E-3,3.6660359508041626E-3,4.5047126224357793E-3,4.4431479029688305E-3,1.3680037916325563E-2,".",".","."]
[null,126,"Hay",2424000,8000,2483000,12000,2567000,1000,2631000,9000,2734000,-72000,null,null,null,null,null,null,null,null,3.3003300330033004E-3,4.8328634716069269E-3,3.8955979742890534E-4,3.4207525655644243E-3,0,".",".","."]
[null,59,"Hills",74273000,1816000,78063000,1625000,81287000,1811000,85177000,1554000,90366000,1779000,null,null,null,null,null,null,null,null,2.4450338615647677E-2,2.0816519990264275E-2,2.2279085216578298E-2,1.8244361740845535E-2,1.9686607794967132E-2,".",".","."]
[null,2081,"Hilltops",13489000,0,13745000,0,14022000,53000,14537000,29000,15105000,46000,null,null,null,null,null,null,null,null,0,0,3.7797746398516617E-3,1.9949095411708057E-3,3.0453492221118833E-3,".",".","."]
[null,129,"Hornsby",70266000,325000,72419000,164000,74027000,170000,75889000,91000,82438000,137000,null,null,null,null,null,null,null,null,4.6252810747730057E-3,2.2645990693050165E-3,2.2964593999486673E-3,1.1991197670281595E-3,1.6618549697954826E-3,".",".","."]
[null,131,"Hunters Hill",9519000,14000,9754000,-6000,9957000,-2000,10914000,-1000,11342000,2000,null,null,null,null,null,null,null,null,1.4707427250761635E-3,0,0,0,1.7633574325515782E-4,".",".","."]
[null,2083,"Inner West",122109000,29000,124027000,-16000,126512000,-25000,128943000,332000,134176000,-62000,null,null,null,null,null,null,null,null,2.374927319034633E-4,0,0,2.5747811048292654E-3,0,".",".","."]
[null,133,"Inverell",13548000,449000,14359000,34000,14682000,36000,15011000,44000,15600000,33000,null,null,null,null,null,null,null,null,3.3141423088278714E-2,2.3678529145483669E-3,2.4519820187985288E-3,2.9311837985477318E-3,2.1153846153846153E-3,".",".","."]
[null,135,"Junee",4059000,21000,4185000,34000,4304000,27000,4438000,17000,5234000,4000,null,null,null,null,null,null,null,null,5.1736881005173688E-3,8.1242532855436075E-3,6.2732342007434947E-3,3.8305543037404238E-3,7.6423385555980129E-4,".",".","."]
[null,136,"Kempsey",20685000,105000,21325000,221000,21967000,285000,22704000,203000,23755000,162000,null,null,null,null,null,null,null,null,5.076142131979695E-3,1.0363423212192262E-2,1.2974006464241817E-2,8.9411557434813244E-3,6.8196169227531045E-3,".",".","."]
[null,137,"Kiama",17874000,75000,19023000,-19000,0,0,19891000,37000,20702000,140000,null,null,null,null,null,null,null,null,4.1960389392413566E-3,0,".",1.8601377507415414E-3,6.7626316297942227E-3,".",".","."]
[null,139,"Ku-ring-gai",66563000,581000,68889000,305000,70388000,190000,72357000,18000,74721000,2000,null,null,null,null,null,null,null,null,8.7285729309075615E-3,4.4274122138512678E-3,2.6993237483661989E-3,2.4876653260914633E-4,2.6766237068561716E-5,".",".","."]
[null,140,"Kyogle",7322000,50000,7547000,14000,7754000,51000,7940000,44000,8313000,-1000,null,null,null,null,null,null,null,null,6.8287353182190655E-3,1.855041738439115E-3,6.5772504513799332E-3,5.5415617128463475E-3,0,".",".","."]
[null,141,"Lachlan",7513000,4000,7983000,-4000,7870000,11000,7037000,4000,0,0,null,null,null,null,null,null,null,null,5.324104884866232E-4,0,1.3977128335451081E-3,5.6842404433707545E-4,".",".",".","."]
[null,142,"Lake Macquarie",138672000,1214000,143501000,1799000,148338000,745000,152689000,583000,158929000,2362000,null,null,null,null,null,null,null,null,{"$f":"IF(D81=0,\".\",MAX(0,E81/D81))","v":8.7544709818853129E-3},{"$f":"IF(F81=0,\".\",MAX(0,G81/F81))","v":1.2536498003498233E-2},{"$f":"IF(H81=0,\".\",MAX(0,I81/H81))","v":5.0223139047310874E-3},{"$f":"IF(J81=0,\".\",MAX(0,K81/J81))","v":3.8182187321941985E-3},{"$f":"IF(L81=0,\".\",MAX(0,M81/L81))","v":1.4861982394654217E-2},{"$f":"IF(N81=0,\".\",MAX(0,O81/N81))","v":"."},{"$f":"IF(P81=0,\".\",MAX(0,Q81/P81))","v":"."},{"$f":"IF(R81=0,\".\",MAX(0,S81/R81))","v":"."}]
[null,143,"Lane Cove",24991000,600000,26310000,31000,26813000,293000,27648000,993000,29701000,215000,null,null,null,null,null,null,null,null,2.4008643111520147E-2,1.1782592170277461E-3,1.0927535150859658E-2,3.5915798611111112E-2,7.2388135079626947E-3,".",".","."]
[null,144,"Leeton",7467000,9000,7627000,0,7787000,19000,7936000,33000,8136000,12000,null,null,null,null,null,null,null,null,1.2053033346725592E-3,0,2.4399640426351612E-3,4.1582661290322578E-3,1.4749262536873156E-3,".",".","."]
[null,146,"Lismore",31037000,90000,31936000,157000,32733000,290000,32416000,154000,34270000,57000,null,null,null,null,null,null,null,null,2.899764796855366E-3,4.916082164328657E-3,8.859560687990712E-3,4.7507403751233957E-3,1.66326232856726E-3,".",".","."]
[null,2044,"Lithgow",13885000,3000,14265000,25000,14564000,-25000,14914000,136000,22366000,70000,null,null,null,null,null,null,null,null,2.1606049693914295E-4,1.7525411847178409E-3,0,9.1189486388628133E-3,3.1297505141732987E-3,".",".","."]
[null,147,"Liverpool",103541000,1413000,107662000,1258000,111177000,2638000,116020000,1218000,122152000,2294000,null,null,null,null,null,null,null,null,1.3646767946996843E-2,1.1684716984637106E-2,2.3727929337902624E-2,1.0498189967247027E-2,1.8779880804243893E-2,".",".","."]
[null,2040,"Liverpool Plains",7496000,18000,7709000,1000,8326000,27000,9025000,61000,9390000,-169000,null,null,null,null,null,null,null,null,2.4012806830309499E-3,1.2971851083149564E-4,3.2428537112659142E-3,6.7590027700831024E-3,0,".",".","."]
[null,148,"Lockhart",2477000,1000,2542000,11000,2598000,1000,2647000,2000,2772000,3000,null,null,null,null,null,null,null,null,4.0371417036737988E-4,4.3273013375295048E-3,3.8491147036181676E-4,7.5557234605213447E-4,1.0822510822510823E-3,".",".","."]
[null,150,"Maitland",67478000,2094000,74342000,965000,76752000,1990000,79932000,213000,84566000,1890000,null,null,null,null,null,null,null,null,3.1032336465218295E-2,1.2980549352990233E-2,2.5927663122785074E-2,2.6647650502927486E-3,2.234940756332332E-2,".",".","."]
[null,2084,"Mid-Coast",79971000,308000,84244000,525000,86414000,336000,88742000,642000,92817000,617000,null,null,null,null,null,null,null,null,3.851396131097523E-3,6.2318978206163051E-3,3.8882588469460965E-3,7.2344549367830344E-3,6.6474891453074331E-3,".",".","."]
[null,2042,"Mid-Western Regional",27731000,137000,30041000,135000,30265000,219000,29741000,158000,31116000,232000,null,null,null,null,null,null,null,null,4.9403194980346902E-3,4.4938583935288439E-3,7.2360812820089215E-3,5.312531522141152E-3,7.4559712045250033E-3,".",".","."]
[null,155,"Moree Plains",23507000,-8000,24121000,20000,24686000,-9000,25036000,0,26067000,0,null,null,null,null,null,null,null,null,0,8.2915302018987604E-4,0,0,0,".",".","."]
[null,156,"Mosman",20587000,6000,21096000,16000,21531000,0,22031000,17000,22849000,2000,null,null,null,null,null,null,null,null,2.9144605819206293E-4,7.5843761850587785E-4,0,7.7163996187190771E-4,8.7531182983938033E-5,".",".","."]
[null,2085,"Murray River",10545000,97000,11046000,172000,11438000,161000,11832000,153000,12479000,355000,null,null,null,null,null,null,null,null,9.1986723565670933E-3,1.5571247510411008E-2,1.4075887392900856E-2,1.2931034482758621E-2,2.8447792291048962E-2,".",".","."]
[null,2086,"Murrumbidgee",4330000,-4000,4438000,30000,4521000,-14000,4655000,-12000,4816000,-1000,null,null,null,null,null,null,null,null,0,6.7598017124831005E-3,0,0,0,".",".","."]
[null,162,"Muswellbrook",17722000,939000,19518000,38000,19963000,299000,20575000,694000,22233000,58000,null,null,null,null,null,null,null,null,5.2984990407403225E-2,1.9469207910646582E-3,1.4977708761208235E-2,3.3730255164034023E-2,2.6087347636396347E-3,".",".","."]
[null,163,"Nambucca Valley",11258000,78000,11433000,101000,11846000,194000,12121000,41000,12600000,95000,null,null,null,null,null,null,null,null,6.9284064665127024E-3,8.8340767952418443E-3,1.6376836062806009E-2,3.3825591947859086E-3,7.5396825396825398E-3,".",".","."]
[null,164,"Narrabri",13538000,6000,13545000,16000,13967000,17000,14827000,5000,14865000,-30000,null,null,null,null,null,null,null,null,4.4319692716797166E-4,1.1812476928755998E-3,1.2171547218443473E-3,3.3722263438321982E-4,0,".",".","."]
[null,165,"Narrandera",4950000,1000,5104000,-1000,5193000,21000,5308000,10000,5511000,2000,null,null,null,null,null,null,null,null,2.0202020202020202E-4,0,4.0439052570768342E-3,1.8839487565938207E-3,3.6291054255126111E-4,".",".","."]
[null,166,"Narromine",5872000,-8000,6017000,8000,6146000,64000,6237000,10000,6498000,39000,null,null,null,null,null,null,null,null,0,1.3295662290177829E-3,1.0413276928083305E-2,1.60333493666827E-3,6.0018467220683287E-3,".",".","."]
[null,167,"Newcastle",159676000,961000,164941000,1438000,169498000,930000,174762000,280000,181525000,598000,null,null,null,null,null,null,null,null,6.0184373356045994E-3,8.7182689567784841E-3,5.4867904046065437E-3,1.6021789633902106E-3,3.2943120782261397E-3,".",".","."]
[null,168,"North Sydney",48530000,-131000,51765000,375000,55786000,-162000,56736000,-44000,58815000,166000,null,null,null,null,null,null,null,null,0,7.2442770211532887E-3,0,0,2.8224092493411546E-3,".",".","."]
[null,2087,"Northern Beaches",167900000,852000,173168000,477000,177226000,96000,181507000,11000,188185000,153000,null,null,null,null,null,null,null,null,5.0744490768314474E-3,2.7545504943176568E-3,5.4168124315845303E-4,6.0603723272380676E-5,8.1302973138135343E-4,".",".","."]
[null,2045,"Oberon",4560000,16000,4697000,20000,4842000,38000,4984000,46000,5199000,-5000,null,null,null,null,null,null,null,null,3.5087719298245615E-3,4.2580370449222908E-3,7.8479966955803393E-3,9.2295345104333876E-3,0,".",".","."]
[null,172,"Orange",34283000,268000,35449000,333000,36500000,381000,37800000,204000,39411000,507000,null,null,null,null,null,null,null,null,7.8172855351048617E-3,9.3937769753730718E-3,1.0438356164383562E-2,5.3968253968253973E-3,1.286442871279592E-2,".",".","."]
[null,173,"Parkes",14104000,-13000,14435000,-24000,14785000,50000,15156000,55000,15754000,33000,null,null,null,null,null,null,null,null,0,0,3.3818058843422386E-3,3.6289258379519664E-3,2.0947061063856798E-3,".",".","."]
[null,2089,"Parramatta",148650000,2312000,155184000,1130000,159357000,691000,162912000,1520000,171176000,442000,null,null,null,null,null,null,null,null,1.5553313151698622E-2,7.2816785235591298E-3,4.3361760073294554E-3,9.3301905323119223E-3,2.5821376828527366E-3,".",".","."]
[null,176,"Penrith",128469000,1060000,132655000,4728000,140354000,2301000,145536000,2248000,152473000,1784000,null,null,null,null,null,null,null,null,8.2510177552561313E-3,3.5641325242169536E-2,1.6394260227709935E-2,1.5446350043975373E-2,1.1700432207669555E-2,".",".","."]
[null,124,"Port Macquarie-Hastings",52287000,371000,54025000,468000,55580000,720000,56299000,691000,59660000,532000,null,null,null,null,null,null,null,null,7.0954539369250487E-3,8.6626561776955106E-3,1.2954300107952501E-2,1.2273752642142845E-2,8.9171974522292991E-3,".",".","."]
[null,178,"Port Stephens",43572000,334000,45065000,385000,46296000,452000,47913000,403000,52917000,191000,null,null,null,null,null,null,null,null,7.6654732396952167E-3,8.5432153555974697E-3,9.7632624848799036E-3,8.411078412956817E-3,3.6094260823553866E-3,".",".","."]
[null,2095,"Queanbeyan-Palerang Regional",37531000,737000,39278000,438000,40483000,958000,42509000,1154000,51125000,1382000,null,null,null,null,null,null,null,null,1.9637099997335535E-2,1.1151280615102602E-2,2.3664254131363784E-2,2.7147192359265097E-2,2.7031784841075795E-2,".",".","."]
[null,181,"Randwick",87430000,69000,92315000,494000,94717000,64000,97137000,105000,100823000,47000,null,null,null,null,null,null,null,null,7.8920279080407188E-4,5.3512430265937284E-3,6.7569707655436718E-4,1.0809475277185831E-3,4.66163474604009E-4,".",".","."]
[null,1981,"Richmond Valley",13175000,41000,13968000,59000,14716000,36000,15624000,1000,16311000,33000,null,null,null,null,null,null,null,null,3.1119544592030359E-3,4.2239404352806412E-3,2.446316933949443E-3,6.4004096262160778E-5,2.0231745447857274E-3,".",".","."]
[null,184,"Ryde",70973000,2047000,75401000,819000,77745000,1364000,79663000,482000,83750000,365000,null,null,null,null,null,null,null,null,2.8841953982500387E-2,1.0861924908157716E-2,1.754453662614959E-2,6.0504876793492585E-3,4.3582089552238806E-3,".",".","."]
[null,188,"Shellharbour",49667000,266000,50795000,1211000,53253000,489000,55197000,872000,58152000,659000,null,null,null,null,null,null,null,null,5.3556687539009808E-3,2.3840929225317452E-2,9.1825812630274353E-3,1.5797960034059821E-2,1.1332370339799147E-2,".",".","."]
[null,189,"Shoalhaven",77640000,387000,79547000,567000,81713000,557000,86003000,453000,90511000,521000,null,null,null,null,null,null,null,null,4.9845440494590415E-3,7.1278615158334065E-3,6.8165408196982124E-3,5.2672581189028289E-3,5.7562064279479842E-3,".",".","."]
[null,190,"Singleton",22122000,296000,22644000,144000,23597000,106000,24181000,101000,25230000,59000,null,null,null,null,null,null,null,null,1.3380345357562608E-2,6.3593004769475362E-3,4.492096452938933E-3,4.1768330507423179E-3,2.3384859294490684E-3,".",".","."]
[null,2096,"Snowy Monaro Regional",16311000,140000,16934000,121000,17399000,102000,17900000,70000,20167000,46000,null,null,null,null,null,null,null,null,8.5831647354546008E-3,7.1453879768513051E-3,5.8624058853957127E-3,3.910614525139665E-3,2.2809540338176227E-3,".",".","."]
[null,2097,"Snowy Valleys",9409000,10000,9038000,32000,9244000,18000,10713000,12000,12639000,38000,null,null,null,null,null,null,null,null,1.0628122010840685E-3,3.540606328833813E-3,1.9472090004327132E-3,1.1201344161299357E-3,3.0065669752353825E-3,".",".","."]
[null,193,"Strathfield",18421000,261000,18750000,35000,19596000,108000,19903000,62000,27003000,405000,null,null,null,null,null,null,null,null,1.4168611910319744E-2,1.8666666666666666E-3,5.5113288426209429E-3,3.1151082751344019E-3,1.4998333518497945E-2,".",".","."]
[null,194,"Sutherland",130839000,1151000,135118000,1535000,139775000,450000,143721000,154000,149123000,676000,null,null,null,null,null,null,null,null,8.7970712096546132E-3,1.1360440503855889E-2,3.2194598461813629E-3,1.0715205154431156E-3,4.5331706041321597E-3,".",".","."]
[null,2029,"Sydney",305065000,1471000,315285000,-931000,319261000,320000,326477000,1217000,340889000,-1390000,null,null,null,null,null,null,null,null,4.8219231966957861E-3,0,1.0023147205577882E-3,3.7276745375631362E-3,0,".",".","."]
[null,2038,"Tamworth Regional",37073000,240000,38323000,314000,39402000,541000,40743000,512000,42730000,435000,null,null,null,null,null,null,null,null,6.4737140236830037E-3,8.1935130339482812E-3,1.373026749911172E-2,1.2566575853520849E-2,1.0180201263749123E-2,".",".","."]
[null,198,"Temora",4042000,3000,4141000,20000,4243000,6000,4334000,21000,4520000,35000,null,null,null,null,null,null,null,null,7.4220682830282035E-4,4.8297512678097078E-3,1.4140938015555031E-3,4.8454083987078912E-3,7.743362831858407E-3,".",".","."]
[null,199,"Tenterfield",4598000,0,4715000,0,4825000,-4000,4852000,0,6933000,-13000,null,null,null,null,null,null,null,null,0,0,0,0,0,".",".","."]
[null,202,"Tweed",63741000,250000,65652000,555000,68688000,-259000,69926000,280000,74664000,441000,null,null,null,null,null,null,null,null,3.9221223388399935E-3,8.4536647779199416E-3,0,4.004233046363298E-3,5.9064609450337514E-3,".",".","."]
[null,2046,"Upper Hunter",11098000,18000,11405000,8000,11641000,26000,11899000,32000,12363000,44000,null,null,null,null,null,null,null,null,1.6219138583528565E-3,7.0144673388864538E-4,2.2334850957821495E-3,2.6893016219850406E-3,3.5590067135808459E-3,".",".","."]
[null,2035,"Upper Lachlan",7325000,70000,7584000,177000,7916000,196000,8305000,77000,8686000,44000,null,null,null,null,null,null,null,null,9.5563139931740607E-3,2.3338607594936708E-2,2.4759979787771603E-2,9.2715231788079479E-3,5.0656228413539029E-3,".",".","."]
[null,204,"Uralla",3909000,0,4021000,0,4112000,-1000,4226000,15000,4376000,4000,null,null,null,null,null,null,null,null,0,0,0,3.5494557501183151E-3,9.1407678244972577E-4,".",".","."]
[null,206,"Wagga Wagga",45251000,496000,46915000,390000,46520000,201000,47729000,338000,49785000,152000,null,null,null,null,null,null,null,null,1.0961083732956178E-2,8.3129063199403174E-3,4.3207222699914016E-3,7.0816484736742858E-3,3.0531284523450837E-3,".",".","."]
[null,208,"Walcha",3485000,0,3598000,1000,3658000,0,3639000,62000,5299000,-235000,null,null,null,null,null,null,null,null,0,2.7793218454697053E-4,0,1.7037647705413574E-2,0,".",".","."]
[null,209,"Walgett",5662000,1000,5805000,5000,5919000,5000,6029000,23000,6280000,-5000,null,null,null,null,null,null,null,null,1.7661603673613564E-4,8.6132644272179156E-4,8.4473728670383507E-4,3.8148946757339524E-3,0,".",".","."]
[null,210,"Warren",4901000,5000,5034000,3000,5135000,5000,5268000,-4000,5459000,-4000,null,null,null,null,null,null,null,null,1.0201999591920017E-3,5.9594755661501785E-4,9.7370983446932818E-4,0,0,".",".","."]
[null,2050,"Warrumbungle",8153000,6000,8353000,-4000,8578000,0,8738000,3000,9045000,2000,null,null,null,null,null,null,null,null,7.3592542622347601E-4,0,0,3.4332799267566952E-4,2.211166390270868E-4,".",".","."]
[null,212,"Waverley",46068000,-75000,47171000,183000,48285000,-156000,48974000,-4000,50865000,-86000,null,null,null,null,null,null,null,null,0,3.8795022365436392E-3,0,0,0,".",".","."]
[null,213,"Weddin",2835000,-7000,2902000,2000,2962000,6000,3043000,-1000,3070000,1000,null,null,null,null,null,null,null,null,0,6.8917987594762232E-4,2.0256583389601621E-3,0,3.2573289902280132E-4,".",".","."]
[null,215,"Wentworth",5271000,54000,5462000,68000,5673000,96000,5723000,69000,6039000,182000,null,null,null,null,null,null,null,null,1.0244735344336939E-2,1.2449652142072502E-2,1.6922263352723427E-2,1.2056613664162153E-2,3.0137439973505549E-2,".",".","."]
[null,216,"Willoughby",51651000,28000,53052000,90000,54183000,107000,52403000,11000,54352000,-115000,null,null,null,null,null,null,null,null,5.4209986253896342E-4,1.6964487672472292E-3,1.9747891405053246E-3,2.0991164627979315E-4,0,".",".","."]
[null,218,"Wingecarribee",50857000,391000,52621000,370000,54134000,537000,55748000,223000,58261000,288000,null,null,null,null,null,null,null,null,7.6882238433254027E-3,7.0314133140761291E-3,9.9198285735397351E-3,4.0001435029059342E-3,4.9432725150615336E-3,".",".","."]
[null,219,"Wollondilly",38393000,407000,39741000,801000,41354000,800000,42694000,1414000,45711000,985000,null,null,null,null,null,null,null,null,1.0600890787383117E-2,2.0155506907224278E-2,1.9345166126614112E-2,3.3119407879327309E-2,2.1548423792960118E-2,".",".","."]
[null,220,"Wollongong",170562000,827000,175452000,1153000,180317000,316000,183872000,537000,191188000,820000,null,null,null,null,null,null,null,null,4.8486767275243018E-3,6.571597929918154E-3,1.7524692624655467E-3,2.9205099199443091E-3,4.2889721112203691E-3,".",".","."]
[null,221,"Woollahra",40337000,71000,41423000,91000,42361000,28000,43228000,49000,49200000,20000,null,null,null,null,null,null,null,null,1.7601705630066688E-3,2.1968471622045723E-3,6.609853402894172E-4,1.1335245674100121E-3,4.0650406504065041E-4,".",".","."]
[null,2036,"Yass Valley",10933000,86000,11285000,125000,11676000,149000,12081000,149000,12753000,330000,null,null,null,null,null,null,null,null,7.8660934784597087E-3,1.1076650420912717E-2,1.2761219595751969E-2,1.2333416107938085E-2,2.58762644083745E-2,".",".","."]

{"sheet":"ABS pop cen","index":15,"n_rows":146,"n_cols":12,"rows_kept":146,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE POPULATION FACTOR TRUE-UP (and related calculations)"]
[null,{"$f":"\"ABS's recalculated population data after 2021 Census, to calculate the population true-up factor for the 2024-25 rate peg, using the annual changes in population to \"&E16&\" and \"&F16","v":"ABS's recalculated population data after 2021 Census, to calculate the population true-up factor for the 2024-25 rate peg, using the annual changes in population to 2020 and 2021"}]
[]
[null,"Source","https://www.abs.gov.au/statistics/people/population/regional-population/2021-22#data-download"]
[null,null,"Population estimates by LGA, Significant Urban Area, Remoteness Area and electoral division, 2001 to 2022"]
[null,null,"Orignal data released March 2022 (not the August revision)"]
[]
[null,"Regional population, 2021-22"]
[null,"Released at 11.30am (Canberra time) 20 April 2023"]
[null,"Table 1. Estimated resident population, Local Government Areas, Australia"]
[]
[null,null,null,"ERP at 30 June",null,"ERP at 30 June",null,null,null,"Change in population for rate peg  from 1 July"]
[null,null,null,2019,2020,2021,2022,null,{"$f":"'Supp val'!$C$15","v":"Org. Name"},{"$f":"E16+2","v":2022},{"$f":"F16+2","v":2023}]
[null,"LGA code","Local Government Area","no.","no.","no.","no.",null,null,null,null,"check names"]
[]
[null,10050,"Albury",54567,55350,56036,56598,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C19,Names!$C$9:$C$136,0))","v":"Albury "},{"$f":"E19/D19-1","v":1.4349332013854577E-2},{"$f":"F19/E19-1","v":1.2393857271906006E-2},{"$f":"I19='ABS Pop T1'!F18","v":true}]
[null,10180,"Armidale",29663,29551,29332,29317,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C20,Names!$C$9:$C$136,0))","v":"Armidale Regional"},{"$f":"E20/D20-1","v":-3.7757475643056537E-3},{"$f":"F20/E20-1","v":-7.4109167202464077E-3},{"$f":"I20='ABS Pop T1'!F19","v":true}]
[null,10250,"Ballina",44927,45569,46172,46760,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C21,Names!$C$9:$C$136,0))","v":"Ballina "},1.4289847975604841E-2,1.3232680111479267E-2,{"$f":"I21='ABS Pop T1'!F20","v":true}]
[null,10300,"Balranald",2283,2252,2207,2198,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C22,Names!$C$9:$C$136,0))","v":"Balranald "},-1.3578624616732315E-2,-1.9982238010657238E-2,{"$f":"I22='ABS Pop T1'!F21","v":true}]
[null,10470,"Bathurst",43137,43355,43653,44074,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C23,Names!$C$9:$C$136,0))","v":"Bathurst Regional"},5.0536662262095078E-3,6.8734863337562846E-3,{"$f":"I23='ABS Pop T1'!F22","v":true}]
[null,10500,"Bayside (NSW)",173590,175762,176061,177629,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C24,Names!$C$9:$C$136,0))","v":"Bayside"},1.2512241488565001E-2,1.7011640741457779E-3,{"$f":"I24='ABS Pop T1'!F23","v":true}]
[null,10550,"Bega Valley",34976,35361,35761,35972,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C25,Names!$C$9:$C$136,0))","v":"Bega Valley "},1.1007548032936798E-2,1.1311897287972661E-2,{"$f":"I25='ABS Pop T1'!F24","v":true}]
[null,10600,"Bellingen",13026,13126,13197,13219,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C26,Names!$C$9:$C$136,0))","v":"Bellingen "},7.6769537847383162E-3,5.4091116867285294E-3,{"$f":"I26='ABS Pop T1'!F25","v":true}]
[null,10650,"Berrigan",8636,8636,8612,8657,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C27,Names!$C$9:$C$136,0))","v":"Berrigan "},0,-2.7790643816582028E-3,{"$f":"I27='ABS Pop T1'!F26","v":true}]
[null,10750,"Blacktown",379575,391095,399711,410419,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C28,Names!$C$9:$C$136,0))","v":"Blacktown "},3.0349733254297462E-2,2.2030452958999636E-2,{"$f":"I28='ABS Pop T1'!F27","v":true}]
[null,10800,"Bland",5747,5638,5542,5487,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C29,Names!$C$9:$C$136,0))","v":"Bland "},-1.8966417261179758E-2,-1.7027314650585268E-2,{"$f":"I29='ABS Pop T1'!F28","v":true}]
[null,10850,"Blayney",7438,7469,7508,7588,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C30,Names!$C$9:$C$136,0))","v":"Blayney "},4.1677870395266936E-3,5.2215825411701111E-3,{"$f":"I30='ABS Pop T1'!F29","v":true}]
[null,10900,"Blue Mountains",78969,78891,78360,77905,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C31,Names!$C$9:$C$136,0))","v":"Blue Mountains "},-9.8772936215474338E-4,-6.730805795337913E-3,{"$f":"I31='ABS Pop T1'!F30","v":true}]
[null,10950,"Bogan",2600,2511,2481,2455,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C32,Names!$C$9:$C$136,0))","v":"Bogan "},-3.4230769230769176E-2,-1.1947431302270051E-2,{"$f":"I32='ABS Pop T1'!F31","v":true}]
[null,11150,"Bourke",2531,2480,2417,2350,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C33,Names!$C$9:$C$136,0))","v":"Bourke "},-2.0150138285262797E-2,-2.5403225806451601E-2,{"$f":"I33='ABS Pop T1'!F32","v":true}]
[null,11200,"Brewarrina",1590,1524,1488,1438,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C34,Names!$C$9:$C$136,0))","v":"Brewarrina "},-4.1509433962264142E-2,-2.3622047244094446E-2,{"$f":"I34='ABS Pop T1'!F33","v":true}]
[null,11250,"Broken Hill",17778,17688,17661,17567,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C35,Names!$C$9:$C$136,0))","v":"Broken Hill "},-5.0624367195409858E-3,-1.5264586160108617E-3,{"$f":"I35='ABS Pop T1'!F34","v":true}]
[null,11300,"Burwood",40255,40566,40397,40747,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C36,Names!$C$9:$C$136,0))","v":"Burwood"},7.7257483542416683E-3,-4.1660503870236676E-3,{"$f":"I36='ABS Pop T1'!F35","v":true}]
[null,11350,"Byron",34991,35633,36077,36398,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C37,Names!$C$9:$C$136,0))","v":"Byron "},1.8347575090737589E-2,1.2460359778856622E-2,{"$f":"I37='ABS Pop T1'!F36","v":true}]
[null,11400,"Cabonne",13751,13787,13760,13825,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C38,Names!$C$9:$C$136,0))","v":"Cabonne"},2.6179914188058095E-3,-1.9583665772103798E-3,{"$f":"I38='ABS Pop T1'!F37","v":true}]
[null,11450,"Camden",104489,112157,119951,127637,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C39,Names!$C$9:$C$136,0))","v":"Camden"},7.3385715242752836E-2,6.9491872999456028E-2,{"$f":"I39='ABS Pop T1'!F38","v":true}]
[null,11500,"Campbelltown (NSW)",172016,175367,177689,180231,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C40,Names!$C$9:$C$136,0))","v":"Campbelltown "},1.9480745977118463E-2,1.3240803571937798E-2,{"$f":"I40='ABS Pop T1'!F39","v":true}]
[null,11520,"Canada Bay",92479,91667,89667,89139,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C41,Names!$C$9:$C$136,0))","v":"Canada Bay "},-8.7803717600752895E-3,-2.1818102479627344E-2,{"$f":"I41='ABS Pop T1'!F40","v":true}]
[null,11570,"Canterbury-Bankstown",374771,375912,372322,371726,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C42,Names!$C$9:$C$136,0))","v":"Canterbury-Bankstown"},3.0445258571234479E-3,-9.5501074719614998E-3,{"$f":"I42='ABS Pop T1'!F41","v":true}]
[null,11600,"Carrathool",2858,2886,2871,2824,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C43,Names!$C$9:$C$136,0))","v":"Carrathool "},9.7970608817354865E-3,-5.19750519750517E-3,{"$f":"I43='ABS Pop T1'!F42","v":true}]
[null,11650,"Central Coast (NSW)",345181,347067,348379,348930,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C44,Names!$C$9:$C$136,0))","v":"Central Coast"},5.4638001512250511E-3,3.7802499229255826E-3,{"$f":"I44='ABS Pop T1'!F43","v":true}]
[null,11700,"Central Darling",1797,1772,1760,1745,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C45,Names!$C$9:$C$136,0))","v":"Central Darling "},-1.3912075681691727E-2,-6.7720090293453827E-3,{"$f":"I45='ABS Pop T1'!F44","v":true}]
[null,11720,"Cessnock",60725,62298,64082,65780,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C46,Names!$C$9:$C$136,0))","v":"Cessnock "},2.5903664059283571E-2,2.8636553340396054E-2,{"$f":"I46='ABS Pop T1'!F45","v":true}]
[null,11730,"Clarence Valley",52519,52780,54180,54580,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C47,Names!$C$9:$C$136,0))","v":"Clarence Valley"},4.9696300386525838E-3,2.6525198938992078E-2,{"$f":"I47='ABS Pop T1'!F46","v":true}]
[null,11750,"Cobar",4395,4206,4098,4052,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C48,Names!$C$9:$C$136,0))","v":"Cobar "},-4.3003412969283228E-2,-2.5677603423680417E-2,{"$f":"I48='ABS Pop T1'!F47","v":true}]
[null,11800,"Coffs Harbour",77682,78243,78738,79598,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C49,Names!$C$9:$C$136,0))","v":"Coffs Harbour "},7.2217502124043431E-3,6.3264445381694401E-3,{"$f":"I49='ABS Pop T1'!F48","v":true}]
[null,12000,"Coolamon",4406,4396,4401,4463,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C50,Names!$C$9:$C$136,0))","v":"Coolamon "},-2.2696323195642298E-3,1.1373976342128334E-3,{"$f":"I50='ABS Pop T1'!F49","v":true}]
[null,12150,"Coonamble",3919,3865,3834,3823,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C51,Names!$C$9:$C$136,0))","v":"Coonamble "},{"$f":"E51/D51-1","v":-1.3779025261546285E-2},{"$f":"F51/E51-1","v":-8.0206985769728512E-3},{"$f":"I51='ABS Pop T1'!F50","v":true}]
[null,12160,"Cootamundra-Gundagai",11345,11372,11387,11394,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C52,Names!$C$9:$C$136,0))","v":"Cootamundra-Gundagai Regional"},2.3799030409872302E-3,1.3190291945128774E-3,{"$f":"I52='ABS Pop T1'!F51","v":true}]
[null,12350,"Cowra",12712,12720,12753,12690,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C53,Names!$C$9:$C$136,0))","v":"Cowra "},6.2932662051595756E-4,2.5943396226415505E-3,{"$f":"I53='ABS Pop T1'!F52","v":true}]
[null,12380,"Cumberland",239733,240375,236996,237129,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C54,Names!$C$9:$C$136,0))","v":"Cumberland"},2.6779792519178169E-3,-1.4057202288091486E-2,{"$f":"I54='ABS Pop T1'!F53","v":true}]
[null,12390,"Dubbo",54282,54910,55518,55843,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C55,Names!$C$9:$C$136,0))","v":"Dubbo Regional"},1.1569212630337944E-2,1.1072664359861539E-2,{"$f":"I55='ABS Pop T1'!F54","v":true}]
[null,12700,"Dungog",9313,9428,9525,9707,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C56,Names!$C$9:$C$136,0))","v":"Dungog "},1.2348330290991028E-2,1.0288502333474669E-2,{"$f":"I56='ABS Pop T1'!F55","v":true}]
[null,12730,"Edward River",8647,8533,8437,8454,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C57,Names!$C$9:$C$136,0))","v":"Edward River"},-1.3183763154851369E-2,-1.1250439470291806E-2,{"$f":"I57='ABS Pop T1'!F56","v":true}]
[null,12750,"Eurobodalla",39232,39842,40453,40732,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C58,Names!$C$9:$C$136,0))","v":"Eurobodalla "},1.5548531810766653E-2,1.5335575523317102E-2,{"$f":"I58='ABS Pop T1'!F57","v":true}]
[null,12850,"Fairfield",212535,211770,209030,206644,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C59,Names!$C$9:$C$136,0))","v":"Fairfield "},-3.5994071564683372E-3,-1.2938565424753246E-2,{"$f":"I59='ABS Pop T1'!F58","v":true}]
[null,12870,"Federation",12610,12704,12821,12852,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C60,Names!$C$9:$C$136,0))","v":"Federation"},7.454401268834232E-3,9.2096977329974017E-3,{"$f":"I60='ABS Pop T1'!F59","v":true}]
[null,12900,"Forbes",9576,9484,9383,9342,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C61,Names!$C$9:$C$136,0))","v":"Forbes "},-9.6073517126148422E-3,-1.0649514972585372E-2,{"$f":"I61='ABS Pop T1'!F60","v":true}]
[null,12930,"Georges River",156251,155586,152703,153055,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C62,Names!$C$9:$C$136,0))","v":"Georges River"},-4.2559727617743626E-3,-1.8529944853650115E-2,{"$f":"I62='ABS Pop T1'!F61","v":true}]
[null,12950,"Gilgandra",4318,4321,4319,4300,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C63,Names!$C$9:$C$136,0))","v":"Gilgandra "},6.9476609541463397E-4,-4.6285582041194484E-4,{"$f":"I63='ABS Pop T1'!F62","v":true}]
[null,13010,"Glen Innes Severn",8933,8929,8922,8935,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C64,Names!$C$9:$C$136,0))","v":"Glen Innes Severn"},-4.4777790216055102E-4,-7.839623698062681E-4,{"$f":"I64='ABS Pop T1'!F63","v":true}]
[null,13310,"Goulburn Mulwaree",31442,31872,32138,32394,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C65,Names!$C$9:$C$136,0))","v":"Goulburn Mulwaree"},1.3675974810762659E-2,8.3458835341365667E-3,{"$f":"I65='ABS Pop T1'!F64","v":true}]
[null,13340,"Greater Hume",10785,10909,11105,11238,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C66,Names!$C$9:$C$136,0))","v":"Greater Hume "},1.1497450162262446E-2,1.7966816390136531E-2,{"$f":"I66='ABS Pop T1'!F65","v":true}]
[null,13450,"Griffith",27059,27193,27182,26994,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C67,Names!$C$9:$C$136,0))","v":"Griffith "},4.9521416164677312E-3,-4.0451586805423378E-4,{"$f":"I67='ABS Pop T1'!F66","v":true}]
[null,13550,"Gunnedah",12903,13001,13085,13125,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C68,Names!$C$9:$C$136,0))","v":"Gunnedah "},7.5951329148260527E-3,6.4610414583492481E-3,{"$f":"I68='ABS Pop T1'!F67","v":true}]
[null,13660,"Gwydir",5116,5010,4911,4915,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C69,Names!$C$9:$C$136,0))","v":"Gwydir "},-2.0719311962470677E-2,-1.9760479041916135E-2,{"$f":"I69='ABS Pop T1'!F68","v":true}]
[null,13800,"Hawkesbury",67142,67448,67581,67815,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C70,Names!$C$9:$C$136,0))","v":"Hawkesbury "},4.5575049894253095E-3,1.9718894555806887E-3,{"$f":"I70='ABS Pop T1'!F69","v":true}]
[null,13850,"Hay",2928,2903,2883,2828,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C71,Names!$C$9:$C$136,0))","v":"Hay "},-8.5382513661201864E-3,-6.8894247330347769E-3,{"$f":"I71='ABS Pop T1'!F70","v":true}]
[null,13910,"Hilltops",19102,19166,19216,19228,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C72,Names!$C$9:$C$136,0))","v":"Hilltops"},3.3504345094754751E-3,2.6087863925701171E-3,{"$f":"I72='ABS Pop T1'!F71","v":true}]
[null,14000,"Hornsby",152994,153746,152225,151713,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C73,Names!$C$9:$C$136,0))","v":"Hornsby "},4.9152254336770618E-3,-9.8929403041380093E-3,{"$f":"I73='ABS Pop T1'!F72","v":true}]
[null,14100,"Hunters Hill",14205,13943,13591,13416,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C74,Names!$C$9:$C$136,0))","v":"Hunters Hill "},-1.8444209785286825E-2,-2.5245642974969562E-2,{"$f":"I74='ABS Pop T1'!F73","v":true}]
[null,14170,"Inner West",191680,189669,183772,182886,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C75,Names!$C$9:$C$136,0))","v":"Inner West"},-1.0491444073455813E-2,-3.1091005910296343E-2,{"$f":"I75='ABS Pop T1'!F74","v":true}]
[null,14220,"Inverell",17949,17953,17919,17943,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C76,Names!$C$9:$C$136,0))","v":"Inverell "},2.228536408712678E-4,-1.8938338996268289E-3,{"$f":"I76='ABS Pop T1'!F75","v":true}]
[null,14300,"Junee",6442,6449,6450,6453,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C77,Names!$C$9:$C$136,0))","v":"Junee "},1.0866190624030381E-3,1.5506280043409149E-4,{"$f":"I77='ABS Pop T1'!F76","v":true}]
[null,14350,"Kempsey",30301,30542,30816,31118,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C78,Names!$C$9:$C$136,0))","v":"Kempsey "},7.9535328867033073E-3,8.9712527011982512E-3,{"$f":"I78='ABS Pop T1'!F77","v":true}]
[null,14400,"Kiama",22676,22828,22961,22925,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C79,Names!$C$9:$C$136,0))","v":"Kiama "},6.7031222437818894E-3,5.8261783774311571E-3,{"$f":"I79='ABS Pop T1'!F78","v":true}]
[null,14500,"Ku-ring-gai",126179,126193,124659,124108,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C80,Names!$C$9:$C$136,0))","v":"Ku-ring-gai"},1.1095348671341654E-4,-1.2155983295428441E-2,{"$f":"I80='ABS Pop T1'!F79","v":true}]
[null,14550,"Kyogle",9235,9286,9344,9418,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C81,Names!$C$9:$C$136,0))","v":"Kyogle"},5.5224688684352152E-3,6.2459616627181802E-3,{"$f":"I81='ABS Pop T1'!F80","v":true}]
[null,14600,"Lachlan",6262,6209,6149,6131,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C82,Names!$C$9:$C$136,0))","v":"Lachlan "},-8.463749600766568E-3,-9.6633918505395489E-3,{"$f":"I82='ABS Pop T1'!F81","v":true}]
[null,14650,"Lake Macquarie",209114,211534,213967,216428,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C83,Names!$C$9:$C$136,0))","v":"Lake Macquarie "},{"$f":"E83/D83-1","v":1.1572635022045308E-2},{"$f":"F83/E83-1","v":1.1501697126703014E-2},{"$f":"I83='ABS Pop T1'!F82","v":true}]
[null,14700,"Lane Cove",39734,39995,39601,40028,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C84,Names!$C$9:$C$136,0))","v":"Lane Cove "},6.5686817335279812E-3,-9.85123140392552E-3,{"$f":"I84='ABS Pop T1'!F83","v":true}]
[null,14750,"Leeton",11474,11482,11481,11434,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C85,Names!$C$9:$C$136,0))","v":"Leeton "},6.9722851664621999E-4,-8.7092840968527874E-5,{"$f":"I85='ABS Pop T1'!F84","v":true}]
[null,14850,"Lismore",44167,44230,44344,44202,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C86,Names!$C$9:$C$136,0))","v":"Lismore "},1.426404329023967E-3,2.57743612932404E-3,{"$f":"I86='ABS Pop T1'!F85","v":true}]
[null,14870,"Lithgow",21188,21027,20854,20810,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C87,Names!$C$9:$C$136,0))","v":"Lithgow "},-7.5986407400415734E-3,-8.2275170019499022E-3,{"$f":"I87='ABS Pop T1'!F86","v":true}]
[null,14900,"Liverpool",226818,230783,234373,239430,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C88,Names!$C$9:$C$136,0))","v":"Liverpool "},1.7480975936654097E-2,1.555573850760239E-2,{"$f":"I88='ABS Pop T1'!F87","v":true}]
[null,14920,"Liverpool Plains",7770,7689,7608,7655,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C89,Names!$C$9:$C$136,0))","v":"Liverpool Plains "},-1.0424710424710382E-2,-1.0534529847834539E-2,{"$f":"I89='ABS Pop T1'!F88","v":true}]
[null,14950,"Lockhart",3260,3300,3328,3365,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C90,Names!$C$9:$C$136,0))","v":"Lockhart "},1.2269938650306678E-2,8.4848484848485395E-3,{"$f":"I90='ABS Pop T1'!F89","v":true}]
[null,15050,"Maitland",85168,87725,90553,93497,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C91,Names!$C$9:$C$136,0))","v":"Maitland "},3.0023013338343008E-2,3.2237104588201726E-2,{"$f":"I91='ABS Pop T1'!F90","v":true}]
[null,15240,"Mid-Coast",94671,95531,96425,97090,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C92,Names!$C$9:$C$136,0))","v":"Mid-Coast"},9.0840912211764824E-3,9.358218798086515E-3,{"$f":"I92='ABS Pop T1'!F91","v":true}]
[null,15270,"Mid-Western",25379,25538,25704,25760,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C93,Names!$C$9:$C$136,0))","v":"Mid-Western Regional"},6.2650222625004748E-3,6.5001174720025201E-3,{"$f":"I93='ABS Pop T1'!F92","v":true}]
[null,15300,"Moree Plains",13196,13023,12961,12850,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C94,Names!$C$9:$C$136,0))","v":"Moree Plains "},-1.3110033343437411E-2,-4.7608078015818345E-3,{"$f":"I94='ABS Pop T1'!F93","v":true}]
[null,15350,"Mosman",29978,29491,28461,28100,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C95,Names!$C$9:$C$136,0))","v":"Mosman "},-1.6245246514110301E-2,-3.4925909599538896E-2,{"$f":"I95='ABS Pop T1'!F94","v":true}]
[null,15520,"Murray River",12336,12547,12780,13007,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C96,Names!$C$9:$C$136,0))","v":"Murray River"},1.7104409857328084E-2,1.8570176137722161E-2,{"$f":"I96='ABS Pop T1'!F95","v":true}]
[null,15560,"Murrumbidgee",3749,3620,3564,3559,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C97,Names!$C$9:$C$136,0))","v":"Murrumbidgee"},-3.4409175780208079E-2,-1.5469613259668558E-2,{"$f":"I97='ABS Pop T1'!F96","v":true}]
[null,15650,"Muswellbrook",16529,16506,16463,16516,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C98,Names!$C$9:$C$136,0))","v":"Muswellbrook "},-1.3914937382781822E-3,-2.6051132921361964E-3,{"$f":"I98='ABS Pop T1'!F97","v":true}]
[null,15700,"Nambucca Valley",20120,20249,20375,20571,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C99,Names!$C$9:$C$136,0))","v":"Nambucca "},{"$f":"E99/D99-1","v":6.4115308151093675E-3},6.2225295076299147E-3,{"$f":"I99='ABS Pop T1'!F98","v":true}]
[null,15750,"Narrabri",13129,12968,12809,12692,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C100,Names!$C$9:$C$136,0))","v":"Narrabri "},-1.2262929392946931E-2,-1.2260950030845152E-2,{"$f":"I100='ABS Pop T1'!F99","v":true}]
[null,15800,"Narrandera",5823,5775,5731,5702,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C101,Names!$C$9:$C$136,0))","v":"Narrandera "},-8.2431736218444573E-3,-7.6190476190476364E-3,{"$f":"I101='ABS Pop T1'!F100","v":true}]
[null,15850,"Narromine",6556,6510,6448,6425,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C102,Names!$C$9:$C$136,0))","v":"Narromine "},-7.0164734594264644E-3,-9.52380952380949E-3,{"$f":"I102='ABS Pop T1'!F101","v":true}]
[null,15900,"Newcastle",166226,167877,169317,171316,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C103,Names!$C$9:$C$136,0))","v":"Newcastle "},9.9322608978138494E-3,8.5777086795688628E-3,{"$f":"I103='ABS Pop T1'!F102","v":true}]
[null,15950,"North Sydney",72059,71304,69460,69256,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C104,Names!$C$9:$C$136,0))","v":"North Sydney"},-1.0477525361162421E-2,-2.586110176147205E-2,{"$f":"I104='ABS Pop T1'!F103","v":true}]
[null,15990,"Northern Beaches",268542,267655,264481,263090,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C105,Names!$C$9:$C$136,0))","v":"Northern Beaches"},-3.303021501292136E-3,-1.1858549251835382E-2,{"$f":"I105='ABS Pop T1'!F104","v":true}]
[null,16100,"Oberon",5481,5528,5564,5569,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C106,Names!$C$9:$C$136,0))","v":"Oberon"},8.5750775405948332E-3,6.5123010130245795E-3,{"$f":"I106='ABS Pop T1'!F105","v":true}]
[null,16150,"Orange",43053,43302,43736,43906,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C107,Names!$C$9:$C$136,0))","v":"Orange "},5.7835690892620306E-3,1.0022631749111E-2,{"$f":"I107='ABS Pop T1'!F106","v":true}]
[null,16200,"Parkes",14756,14623,14453,14342,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C108,Names!$C$9:$C$136,0))","v":"Parkes "},-9.013282732447836E-3,-1.1625521438829223E-2,{"$f":"I108='ABS Pop T1'!F107","v":true}]
[null,16260,"Parramatta",257019,259812,258315,259878,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C109,Names!$C$9:$C$136,0))","v":"Parramatta"},1.0866900890595721E-2,-5.7618585746617157E-3,{"$f":"I109='ABS Pop T1'!F108","v":true}]
[null,16350,"Penrith",213207,216494,219149,220786,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C110,Names!$C$9:$C$136,0))","v":"Penrith "},1.5416942220471075E-2,1.2263619315084906E-2,{"$f":"I110='ABS Pop T1'!F109","v":true}]
[null,16380,"Port Macquarie-Hastings",84028,85315,86585,88145,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C111,Names!$C$9:$C$136,0))","v":"Port Macquarie-Hastings"},1.5316323130385001E-2,1.4886010666354199E-2,{"$f":"I111='ABS Pop T1'!F110","v":true}]
[null,16400,"Port Stephens",73386,74290,75282,76540,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C112,Names!$C$9:$C$136,0))","v":"Port Stephens"},1.2318425857793081E-2,1.3353075784089397E-2,{"$f":"I112='ABS Pop T1'!F111","v":true}]
[null,16490,"Queanbeyan-Palerang",61318,62369,63364,64189,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C113,Names!$C$9:$C$136,0))","v":"Queanbeyan-Palerang Regional"},1.7140154603868307E-2,1.5953438406900888E-2,{"$f":"I113='ABS Pop T1'!F112","v":true}]
[null,16550,"Randwick",145132,142307,135275,135742,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C114,Names!$C$9:$C$136,0))","v":"Randwick "},-1.9465038723369021E-2,-4.9414294447918894E-2,{"$f":"I114='ABS Pop T1'!F113","v":true}]
[null,16610,"Richmond Valley",23491,23548,23589,23671,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C115,Names!$C$9:$C$136,0))","v":"Richmond Valley"},2.4264611979056827E-3,1.7411245116358831E-3,{"$f":"I115='ABS Pop T1'!F114","v":true}]
[null,16700,"Ryde",129552,130754,129773,130953,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C116,Names!$C$9:$C$136,0))","v":"Ryde "},9.2781277016178443E-3,-7.5026385426066877E-3,{"$f":"I116='ABS Pop T1'!F115","v":true}]
[null,16900,"Shellharbour",73249,74777,76443,78256,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C117,Names!$C$9:$C$136,0))","v":"Shellharbour "},2.0860353042362334E-2,2.2279577945090168E-2,{"$f":"I117='ABS Pop T1'!F116","v":true}]
[null,16950,"Shoalhaven",105615,107022,108497,109418,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C118,Names!$C$9:$C$136,0))","v":"Shoalhaven "},1.332197131089341E-2,1.3782213002933918E-2,{"$f":"I118='ABS Pop T1'!F117","v":true}]
[null,17000,"Singleton",24274,24457,24719,25075,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C119,Names!$C$9:$C$136,0))","v":"Singleton"},7.5389305429678366E-3,1.0712679396491787E-2,{"$f":"I119='ABS Pop T1'!F118","v":true}]
[null,17040,"Snowy Monaro",21160,21395,21659,21791,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C120,Names!$C$9:$C$136,0))","v":"Snowy Monaro Regional"},1.1105860113421517E-2,1.2339331619537264E-2,{"$f":"I120='ABS Pop T1'!F119","v":true}]
[null,17080,"Snowy Valleys",14798,14865,14901,14884,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C121,Names!$C$9:$C$136,0))","v":"Snowy Valleys"},4.5276388701176451E-3,2.4217961654893205E-3,{"$f":"I121='ABS Pop T1'!F120","v":true}]
[null,17100,"Strathfield",45817,46313,45930,46129,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C122,Names!$C$9:$C$136,0))","v":"Strathfield "},1.0825676059104783E-2,-8.2698162502968797E-3,{"$f":"I122='ABS Pop T1'!F121","v":true}]
[null,17150,"Sutherland",228865,229928,230903,231723,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C123,Names!$C$9:$C$136,0))","v":"Sutherland "},4.6446595154348014E-3,4.2404578824675188E-3,{"$f":"I123='ABS Pop T1'!F122","v":true}]
[null,17200,"Sydney",229391,226995,214851,217748,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C124,Names!$C$9:$C$136,0))","v":"Sydney "},-1.0445047974855126E-2,-5.3498975748364486E-2,{"$f":"I124='ABS Pop T1'!F123","v":true}]
[null,17310,"Tamworth",63093,63287,63652,64459,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C125,Names!$C$9:$C$136,0))","v":"Tamworth Regional"},3.0748260504334102E-3,5.7673771864679146E-3,{"$f":"I125='ABS Pop T1'!F124","v":true}]
[null,17350,"Temora",6107,6066,6012,5993,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C126,Names!$C$9:$C$136,0))","v":"Temora "},-6.7136073358441406E-3,-8.9020771513352859E-3,{"$f":"I126='ABS Pop T1'!F125","v":true}]
[null,17400,"Tenterfield",6784,6766,6798,6877,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C127,Names!$C$9:$C$136,0))","v":"Tenterfield "},-2.6533018867924696E-3,4.7295300029559506E-3,{"$f":"I127='ABS Pop T1'!F126","v":true}]
[null,17420,"The Hills",179784,186197,192509,199056,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C128,Names!$C$9:$C$136,0))","v":"The Hills "},3.5670582476749813E-2,3.3899579477649988E-2,{"$f":"I128='ABS Pop T1'!F127","v":true}]
[null,17550,"Tweed",95906,96645,97151,97718,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C129,Names!$C$9:$C$136,0))","v":"Tweed "},7.7054615978144891E-3,5.2356562677842167E-3,{"$f":"I129='ABS Pop T1'!F128","v":true}]
[null,17620,"Upper Hunter",14270,14269,14254,14292,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C130,Names!$C$9:$C$136,0))","v":"Upper Hunter "},-7.0077084793229716E-5,-1.0512299390286195E-3,{"$f":"I130='ABS Pop T1'!F129","v":true}]
[null,17640,"Upper Lachlan",8210,8360,8491,8539,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C131,Names!$C$9:$C$136,0))","v":"Upper Lachlan "},1.8270401948842885E-2,1.5669856459330056E-2,{"$f":"I131='ABS Pop T1'!F130","v":true}]
[null,17650,"Uralla",6112,6047,5993,5980,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C132,Names!$C$9:$C$136,0))","v":"Uralla "},-1.0634816753926746E-2,-8.9300479576649439E-3,{"$f":"I132='ABS Pop T1'!F131","v":true}]
[null,17750,"Wagga Wagga",66309,67142,67860,68227,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C133,Names!$C$9:$C$136,0))","v":"Wagga Wagga "},1.2562397261306923E-2,1.0693753537279305E-2,{"$f":"I133='ABS Pop T1'!F132","v":true}]
[null,17850,"Walcha",3085,3051,3018,2999,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C134,Names!$C$9:$C$136,0))","v":"Walcha"},-1.1021069692058294E-2,-1.0816125860373615E-2,{"$f":"I134='ABS Pop T1'!F133","v":true}]
[null,17900,"Walgett",5862,5693,5590,5513,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C135,Names!$C$9:$C$136,0))","v":"Walgett "},-2.8829750938246357E-2,-1.8092394168276793E-2,{"$f":"I135='ABS Pop T1'!F134","v":true}]
[null,17950,"Warren",2660,2631,2586,2577,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C136,Names!$C$9:$C$136,0))","v":"Warren "},-1.0902255639097747E-2,-1.7103762827822111E-2,{"$f":"I136='ABS Pop T1'!F135","v":true}]
[null,18020,"Warrumbungle",9364,9341,9254,9244,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C137,Names!$C$9:$C$136,0))","v":"Warrumbungle "},-2.4562152926099756E-3,-9.3137779680976251E-3,{"$f":"I137='ABS Pop T1'!F136","v":true}]
[null,18050,"Waverley",72387,71754,69388,69218,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C138,Names!$C$9:$C$136,0))","v":"Waverley"},-8.7446640971444722E-3,-3.2973771497059379E-2,{"$f":"I138='ABS Pop T1'!F137","v":true}]
[null,18100,"Weddin",3628,3611,3589,3604,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C139,Names!$C$9:$C$136,0))","v":"Weddin "},-4.685777287761872E-3,-6.0924951536970307E-3,{"$f":"I139='ABS Pop T1'!F138","v":true}]
[null,18200,"Wentworth",7272,7374,7487,7555,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C140,Names!$C$9:$C$136,0))","v":"Wentworth "},1.4026402640264113E-2,1.5324111743965307E-2,{"$f":"I140='ABS Pop T1'!F139","v":true}]
[null,18250,"Willoughby",78723,78428,76034,75409,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C141,Names!$C$9:$C$136,0))","v":"Willoughby "},-3.7473165402741593E-3,-3.0524812566940396E-2,{"$f":"I141='ABS Pop T1'!F140","v":true}]
[null,18350,"Wingecarribee",51215,51905,52456,52779,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C142,Names!$C$9:$C$136,0))","v":"Wingecarribee "},1.3472615444694025E-2,1.061554763510264E-2,{"$f":"I142='ABS Pop T1'!F141","v":true}]
[null,18400,"Wollondilly",52747,53512,54176,55811,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C143,Names!$C$9:$C$136,0))","v":"Wollondilly "},1.450319449447357E-2,1.2408431753625271E-2,{"$f":"I143='ABS Pop T1'!F142","v":true}]
[null,18450,"Wollongong",214251,214674,214657,216290,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C144,Names!$C$9:$C$136,0))","v":"Wollongong "},1.9743198398141093E-3,-7.9189841340809863E-5,{"$f":"I144='ABS Pop T1'!F143","v":true}]
[null,18500,"Woollahra",56805,55844,53891,53487,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C145,Names!$C$9:$C$136,0))","v":"Woollahra "},-1.6917524865768807E-2,-3.4972423178855405E-2,{"$f":"I145='ABS Pop T1'!F144","v":true}]
[null,18710,"Yass Valley",16914,17059,17234,17377,null,{"$f":"INDEX(Names!$F$9:$F$136,MATCH(C146,Names!$C$9:$C$136,0))","v":"Yass Valley"},8.572779945607234E-3,1.0258514567090593E-2,{"$f":"I146='ABS Pop T1'!F145","v":true}]

{"sheet":"Pop calcs","index":16,"n_rows":141,"n_cols":30,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"Population factor calculations"]
[]
[]
[null,"For example for the 2024-25 rate peg"]
[]
[]
[null,null,null,"Change in population (unrounded)"]
[null,null,null,null,null,null,null,null,null,null,"Supplementary valuations percentage (unrounded)",null,null,null,null,null,null,"Population factor before census true-up (unrounded)",null,null,null,null,null,null,"True-up"]
[null,"For rate peg from 1 July",null,{"$f":"'ABS Pop T1'!AQ16","v":2022},{"$f":"'ABS Pop T1'!AR16","v":2023},{"$f":"'ABS Pop T1'!AS16","v":2024},{"$f":"'ABS Pop T1'!AT16","v":2025},{"$f":"'ABS Pop T1'!AU16","v":2026},{"$f":"'ABS Pop T1'!AV16","v":2027},null,{"$f":"D12","v":2022},{"$f":"E12","v":2023},{"$f":"F12","v":2024},2025,2026,2027,null,{"$f":"D12","v":2022},{"$f":"E12","v":2023},{"$f":"F12","v":2024},2025,2026,2027,null,{"$f":"T12","v":2024},{"$f":"Y12+5","v":2029},null,null,"check names","check names"]
[null,{"$f":"'Supp val'!B15","v":"Org. Id"},{"$f":"'Supp val'!C15","v":"Org. Name"}]
[null,{"$f":"Names!I9","v":2047},{"$f":"Names!F9","v":"Albury "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3083321065803011E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2678000581226367E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0029266899850064E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5035736345186512E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.404997478655523E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C14,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":9.0164879511126488E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":1.6488413547237075E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":1.5046968035940758E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":1.1986123517314444E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":7.5775561886672997E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B14,'Supp val'!$B$16:$B$143,0))","v":"."},null,{"$f":"IF(K14=\".\",\".\",MAX(0,D14-K14))","v":4.066833114690362E-3},{"$f":"IF(L14=\".\",\".\",MAX(0,E14-L14))","v":0},{"$f":"IF(M14=\".\",\".\",MAX(0,F14-M14))","v":0},{"$f":"IF(N14=\".\",\".\",MAX(0,G14-N14))","v":3.0496128278720679E-3},6.4724185978879308E-3,".",null,{"$f":"'Pop cen calcs'!U13","v":1.2660109480515658E-3},0,null,null,{"$f":"C14='ABS Pop T1'!F18","v":true},{"$f":"C14='Rate peg calcs'!D37","v":true}]
[null,{"$f":"Names!I10","v":2079},{"$f":"Names!F10","v":"Armidale Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.9356970130444182E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9602541570906684E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C15,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":1.1178537208559566E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":1.5570664867389837E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":6.4659527177207514E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":9.2000393584571478E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":6.4256016127000127E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B15,'Supp val'!$B$16:$B$143,0))","v":"."},null,{"$f":"IF(K15=\".\",\".\",MAX(0,D15-K15))","v":0},0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U14","v":0},0,null,null,{"$f":"C15='ABS Pop T1'!F19","v":true},{"$f":"C15='Rate peg calcs'!D38","v":true}]
[null,{"$f":"Names!I11","v":54},{"$f":"Names!F11","v":"Ballina "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3334229752140159E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2206718117688586E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2734990903577881E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.1784242993446785E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.391797279861251E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C16,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":2.0434018554088846E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":1.0294002963425095E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":1.2945718828071769E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":1.1972320872844434E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":8.7486929243638899E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B16,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.9127151542634915E-3,0,0,5.1692798742486203E-3,".",null,{"$f":"'Pop cen calcs'!U15","v":1.0259619937906805E-3},0,null,null,{"$f":"C16='ABS Pop T1'!F20","v":true},{"$f":"C16='Rate peg calcs'!D39","v":true}]
[null,{"$f":"Names!I12","v":55},{"$f":"Names!F12","v":"Balranald "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.7202543142598223E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C17,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":8.3665338645418329E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":1.5772870662460567E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B17,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,7.7202543142598223E-3,".",null,{"$f":"'Pop cen calcs'!U16","v":0},0,null,null,{"$f":"C17='ABS Pop T1'!F21","v":true},{"$f":"C17='Rate peg calcs'!D40","v":true}]
[null,{"$f":"Names!I13","v":2043},{"$f":"Names!F13","v":"Bathurst Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.8049160781435987E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2387771337651898E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1731647348085739E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2464733361084113E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.9548829240433392E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C18,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":7.0499309542844685E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":1.1176718684099536E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":7.0951016509755768E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":3.599616921501932E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":8.6809972017298405E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B18,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.7549851238591301E-3,1.2110526535523622E-3,4.6365456971101619E-3,8.8651164395821807E-3,2.738857223134987E-4,".",null,{"$f":"'Pop cen calcs'!U17","v":-2.9681631568025946E-3},0,null,null,{"$f":"C18='ABS Pop T1'!F22","v":true},{"$f":"C18='Rate peg calcs'!D41","v":true}]
[null,{"$f":"Names!I14","v":2099},{"$f":"Names!F14","v":"Bayside"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7499201013731369E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.0924522582600495E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.9060041690096625E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.806305901388817E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6043073054743173E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C19,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":8.9053355148294155E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":7.3827000499261733E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":5.0626110674877054E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":3.8413704565513919E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":6.2643356912935374E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B19,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.5938654989019536E-3,0,3.8433931015219571E-3,2.4221688557336779E-2,9.7787373634496359E-3,".",null,{"$f":"'Pop cen calcs'!U18","v":-4.9869595251663679E-3},0,null,null,{"$f":"C19='ABS Pop T1'!F23","v":true},{"$f":"C19='Rate peg calcs'!D42","v":true}]
[null,{"$f":"Names!I15","v":60},{"$f":"Names!F15","v":"Bega Valley "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.3680851681026116E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0987618773394896E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.9002824305807167E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1700708628595908E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.6829483433485954E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C20,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":9.2573544538160878E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":4.7645517350909236E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":7.8560371517027872E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":4.0254746455179041E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B20,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,4.334210142248566E-3,0,8.1700708628595908E-3,4.6574736978306913E-3,".",null,{"$f":"'Pop cen calcs'!U19","v":3.9747881119007733E-3},0,null,null,{"$f":"C20='ABS Pop T1'!F24","v":true},{"$f":"C20='Rate peg calcs'!D43","v":true}]
[null,{"$f":"Names!I16","v":61},{"$f":"Names!F16","v":"Bellingen "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1390748864773315E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.0657434180491094E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6670455406531115E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.55226362330896E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C21,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":5.4374093765103913E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":4.6882325363338024E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":1.11123458162018E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":4.2253521126760559E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":9.19172744529923E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B21,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.9533394882629233E-3,7.5969201644157294E-3,5.5581095903293153E-4,0,0,".",null,{"$f":"'Pop cen calcs'!U20","v":-6.4045898608240392E-3},0,null,null,{"$f":"C21='ABS Pop T1'!F25","v":true},{"$f":"C21='Rate peg calcs'!D44","v":true}]
[null,{"$f":"Names!I17","v":62},{"$f":"Names!F17","v":"Berrigan "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8857142857142701E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.845759817871274E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.2252670692056746E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.6611130394538218E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C22,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":2.2632968691059978E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":2.9352412401394239E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":4.1270410909743406E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":2.4535576586049773E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":3.2029669588671613E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B22,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.6224174166082723E-3,0,1.098225978231334E-3,0,0,".",null,{"$f":"'Pop cen calcs'!U21","v":-1.6224174166081795E-3},0,null,null,{"$f":"C22='ABS Pop T1'!F26","v":true},{"$f":"C22='Rate peg calcs'!D45","v":true}]
[null,{"$f":"Names!I18","v":64},{"$f":"Names!F18","v":"Blacktown "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2595172715908163E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1296305972098963E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.6987748586230431E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.7553700449131089E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.990318587652796E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C23,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":2.2801859701900726E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":2.3725868201688885E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":1.23720025586487E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":1.8949820029642177E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":6.3355951344160628E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B23,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,{"$f":"IF(M23=\".\",\".\",MAX(0,F23-M23))","v":1.4615746027581731E-2},1.8603880419488912E-2,2.3567590742111899E-2,".",null,{"$f":"'Pop cen calcs'!U22","v":7.5478735523968332E-3},0,null,null,{"$f":"C23='ABS Pop T1'!F27","v":true},{"$f":"C23='Rate peg calcs'!D46","v":true}]
[null,{"$f":"Names!I19","v":65},{"$f":"Names!F19","v":"Bland "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C24,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":5.9692583196537831E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":2.8506271379703536E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":9.741163373225717E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":9.3884120171673819E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B24,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U23","v":0},0,null,null,{"$f":"C24='ABS Pop T1'!F28","v":true},{"$f":"C24='Rate peg calcs'!D47","v":true}]
[null,{"$f":"Names!I20","v":66},{"$f":"Names!F20","v":"Blayney "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.4215234480881058E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.522080736927613E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0655301012253648E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.1146245059288127E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6223995813162473E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C25,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":3.3867690223526756E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":3.4144729595770459E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":3.9776392173726085E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":8.0493414175203844E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":7.9776625448743513E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B25,'Supp val'!$B$16:$B$143,0))","v":"."},null,2.0347544257354303E-4,1.0760777735056718E-4,6.67766179488104E-3,0,1.5426229558675038E-2,".",null,{"$f":"'Pop cen calcs'!U24","v":5.3320342250384734E-3},0,null,null,{"$f":"C25='ABS Pop T1'!F29","v":true},{"$f":"C25='Rate peg calcs'!D48","v":true}]
[null,{"$f":"Names!I21","v":67},{"$f":"Names!F21","v":"Blue Mountains "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0997623502047027E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8409636389306083E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.7880847049223139E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C26,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":2.2966726954324921E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":2.2391715065425791E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":8.2249242621557528E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":9.0424207477688811E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B26,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.7009508066145352E-4,0,0,6.8409636389306083E-3,4.8838426301454256E-3,".",null,{"$f":"'Pop cen calcs'!U25","v":-8.7009508066149266E-4},0,null,null,{"$f":"C26='ABS Pop T1'!F30","v":true},{"$f":"C26='Rate peg calcs'!D49","v":true}]
[null,{"$f":"Names!I22","v":68},{"$f":"Names!F22","v":"Bogan "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C27,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":2.8492962581531067E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":1.1304909560723515E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":5.5762081784386614E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B27,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U26","v":0},0,null,null,{"$f":"C27='ABS Pop T1'!F31","v":true},{"$f":"C27='Rate peg calcs'!D50","v":true}]
[null,{"$f":"Names!I23","v":72},{"$f":"Names!F23","v":"Bourke "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3513513513513598E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.2402044293016221E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C28,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B28,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.3513513513513598E-2,0,0,7.2402044293016221E-3,0,".",null,{"$f":"'Pop cen calcs'!U27","v":-1.3513513513513598E-2},0,null,null,{"$f":"C28='ABS Pop T1'!F32","v":true},{"$f":"C28='Rate peg calcs'!D51","v":true}]
[null,{"$f":"Names!I24","v":73},{"$f":"Names!F24","v":"Brewarrina "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C29,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":1.7857142857142857E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B29,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U28","v":0},0,null,null,{"$f":"C29='ABS Pop T1'!F33","v":true},{"$f":"C29='Rate peg calcs'!D52","v":true}]
[null,{"$f":"Names!I25","v":74},{"$f":"Names!F25","v":"Broken Hill "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9962356698797201E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C30,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":5.6332679283498952E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":7.1903649110192339E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B30,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.9962356698797201E-3,0,".",null,{"$f":"'Pop cen calcs'!U29","v":0},0,null,null,{"$f":"C30='ABS Pop T1'!F34","v":true},{"$f":"C30='Rate peg calcs'!D53","v":true}]
[null,{"$f":"Names!I26","v":75},{"$f":"Names!F26","v":"Burwood"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.6509015666567084E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.6640097036909669E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.0342717258261995E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0001882530120474E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C31,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":3.5700926811021987E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":3.6874855957593914E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":1.2423498369186792E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":2.0784979388228774E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":8.3011068142418987E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B31,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,3.8264219319439116E-2,1.1700775715878575E-2,".",null,{"$f":"'Pop cen calcs'!U30","v":0},0,null,null,{"$f":"C31='ABS Pop T1'!F35","v":true},{"$f":"C31='Rate peg calcs'!D54","v":true}]
[null,{"$f":"Names!I27","v":76},{"$f":"Names!F27","v":"Byron "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9900213827512392E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2439897126244048E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.8976356127172807E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.676069452812623E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8964495447443497E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C32,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":3.8263251168036087E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":3.1736549303662772E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":3.9083902545932721E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":3.9079153048173941E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":2.8102251565938715E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B32,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.6073888710708785E-2,9.2662421958777715E-3,4.9892453581240085E-3,1.2852779223308835E-2,1.6154270290849624E-2,".",null,{"$f":"'Pop cen calcs'!U31","v":-1.5462660674461226E-3},0,null,null,{"$f":"C32='ABS Pop T1'!F36","v":true},{"$f":"C32='Rate peg calcs'!D55","v":true}]
[null,{"$f":"Names!I28","v":77},{"$f":"Names!F28","v":"Cabonne"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.3010563380282409E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.9219184091241495E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.7238372093023617E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.67283103373539E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2969234094675208E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C33,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":1.2478402764446151E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":2.3349210796675072E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":6.3979526551503517E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B33,'Supp val'!$B$16:$B$143,0))","v":"."},null,2.0532160615836259E-3,3.5869973294566423E-3,4.0840419437873261E-3,2.67283103373539E-3,1.2969234094675208E-3,".",null,{"$f":"'Pop cen calcs'!U32","v":-4.2774271292087551E-3},0,null,null,{"$f":"C33='ABS Pop T1'!F37","v":true},{"$f":"C33='Rate peg calcs'!D56","v":true}]
[null,{"$f":"Names!I29","v":78},{"$f":"Names!F29","v":"Camden"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.2965884440938646E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.2330120504281217E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.4076164433810368E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.4793127190786217E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.7268167078500678E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C34,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":2.0346543146337281E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":3.1256658635328054E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":5.5135421701775995E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":2.2471278106675291E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":2.6040593447352153E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B34,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.2619341294601362E-2,3.1073461868953163E-2,8.9407427320343721E-3,3.2321849084110926E-2,2.1227573631148525E-2,".",null,{"$f":"'Pop cen calcs'!U33","v":1.8285216935193693E-2},0,null,null,{"$f":"C34='ABS Pop T1'!F38","v":true},{"$f":"C34='Rate peg calcs'!D57","v":true}]
[null,{"$f":"Names!I30","v":79},{"$f":"Names!F30","v":"Campbelltown "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8524152780378111E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.3763465571228277E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4305894005819164E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4432161528354479E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9319670445072434E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C35,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":1.3314404938590265E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":5.4244867959295645E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":1.5259009577248735E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":6.798577407502014E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":1.3685917565781457E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B35,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.2097478417878467E-3,3.9518597611932632E-3,0,{"$f":"IF(N35=\".\",\".\",MAX(0,G35-N35))","v":1.7633584120852464E-2},5.6337528792909774E-3,".",null,{"$f":"'Pop cen calcs'!U34","v":4.8486600935995217E-3},0,null,null,{"$f":"C35='ABS Pop T1'!F39","v":true},{"$f":"C35='Rate peg calcs'!D58","v":true}]
[null,{"$f":"Names!I31","v":1989},{"$f":"Names!F31","v":"Canada Bay "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.5511003259840486E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4082208973956742E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.5422562183338222E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C36,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":8.7972854090737713E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":9.0326055027905618E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":1.1657229861540659E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":1.6225864027259451E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":1.6633599871740917E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B36,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.6713717850766718E-3,0,0,{"$f":"IF(N36=\".\",\".\",MAX(0,G36-N36))","v":2.2459622571230797E-2},7.8788962311597301E-3,".",null,{"$f":"'Pop cen calcs'!U35","v":-4.6713717850765946E-3},0,null,null,{"$f":"C36='ABS Pop T1'!F40","v":true},{"$f":"C36='Rate peg calcs'!D59","v":true}]
[null,{"$f":"Names!I32","v":2080},{"$f":"Names!F32","v":"Canterbury-Bankstown"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8018928847437543E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0719178542347949E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4507561892171505E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C37,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":5.5310388888231603E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":3.5568610127874892E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":2.7821695335676017E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":2.4927922395578546E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":3.2618422192073433E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B37,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.270853995920594E-3,0,0,1.8226386302790096E-2,1.1245719672964161E-2,".",null,{"$f":"'Pop cen calcs'!U36","v":-1.2708539959205289E-3},0,null,null,{"$f":"C37='ABS Pop T1'!F41","v":true},{"$f":"C37='Rate peg calcs'!D60","v":true}]
[null,{"$f":"Names!I33","v":81},{"$f":"Names!F33","v":"Carrathool "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0853835021706892E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C38,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":3.3130866924351186E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":7.737459978655283E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B38,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U37","v":9.7970608817354865E-3},0,null,null,{"$f":"C38='ABS Pop T1'!F42","v":true},{"$f":"C38='Rate peg calcs'!D61","v":true}]
[null,{"$f":"Names!I34","v":2088},{"$f":"Names!F34","v":"Central Coast"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.4867091956896097E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8748705966722419E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5931886163085274E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.8993873535333492E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2730592698905259E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C39,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":2.56885468962605E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":2.7014858171994596E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":2.3525574177222699E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":2.7072542664956477E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":6.3938318328201028E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B39,'Supp val'!$B$16:$B$143,0))","v":"."},null,2.9178545060635597E-3,1.1733847794727823E-3,0,5.1921330870377015E-3,1.8792274370704231E-3,".",null,{"$f":"'Pop cen calcs'!U38","v":-1.1783052102543046E-4},0,null,null,{"$f":"C39='ABS Pop T1'!F43","v":true},{"$f":"C39='Rate peg calcs'!D62","v":true}]
[null,{"$f":"Names!I35","v":83},{"$f":"Names!F35","v":"Central Darling "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.7337342810278553E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.5740423098914462E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.2642369020500244E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C40,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":5.8343057176196032E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B40,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,4.5740423098914462E-3,6.2642369020500244E-3,".",null,{"$f":"'Pop cen calcs'!U39","v":0},0,null,null,{"$f":"C40='ABS Pop T1'!F44","v":true},{"$f":"C40='Rate peg calcs'!D63","v":true}]
[null,{"$f":"Names!I36","v":84},{"$f":"Names!F36","v":"Cessnock "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1307812864717057E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.8797179051847976E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.1840621155720283E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3175275583247057E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.7173255954539899E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C41,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":2.1125324906987413E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":2.7720465082408913E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":2.8512482904100699E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":1.5086870464042225E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":1.8855724506184428E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B41,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.8248795772964413E-4,1.0767139694390637E-3,3.3281382516195841E-3,8.0884051192048317E-3,8.3175314483554703E-3,".",null,{"$f":"'Pop cen calcs'!U40","v":4.4394063761714619E-3},0,null,null,{"$f":"C41='ABS Pop T1'!F45","v":true},{"$f":"C41='Rate peg calcs'!D64","v":true}]
[null,{"$f":"Names!I37","v":2037},{"$f":"Names!F37","v":"Clarence Valley"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4325538175623542E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4316226925678919E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.4985398571885131E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.099824476229605E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1525461295506245E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C42,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":8.1886668850311168E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":7.0830826450801292E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":1.0494632821031883E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":7.9975153350415398E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B42,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.723314428059879E-2,0,3.0007294272545101E-3,1.1525461295506245E-2,".",null,{"$f":"'Pop cen calcs'!U41","v":2.2089720133131596E-3},0,null,null,{"$f":"C42='ABS Pop T1'!F46","v":true},{"$f":"C42='Rate peg calcs'!D65","v":true}]
[null,{"$f":"Names!I38","v":85},{"$f":"Names!F38","v":"Cobar "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.9090459713297978E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C43,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":3.4567901234567903E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":1.8665422305179655E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B43,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,6.0425037408118323E-3,0,".",null,{"$f":"'Pop cen calcs'!U42","v":0},0,null,null,{"$f":"C43='ABS Pop T1'!F47","v":true},{"$f":"C43='Rate peg calcs'!D66","v":true}]
[null,{"$f":"Names!I39","v":86},{"$f":"Names!F39","v":"Coffs Harbour "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.9569662848638618E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.6921353234342664E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.092229927100008E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.5829413609282987E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.5427435387673842E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C44,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":4.9092977309465368E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":4.6124515692585232E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":3.4457889253946632E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":3.3512586704076068E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":3.6782222561033712E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B44,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.7668553917325045E-5,1.0796837541757432E-3,7.4765103456054163E-3,6.2316826905206915E-3,5.864521282664013E-3,".",null,{"$f":"'Pop cen calcs'!U43","v":2.9030052026064457E-3},0,null,null,{"$f":"C44='ABS Pop T1'!F48","v":true},{"$f":"C44='Rate peg calcs'!D67","v":true}]
[null,{"$f":"Names!I40","v":90},{"$f":"Names!F40","v":"Coolamon "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.029596830575576E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.408770733924114E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8812989921612511E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4069026159595488E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C45,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":4.3754972155926808E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":1.1385199240986717E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B45,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,1.408770733924114E-2,1.7674469997513841E-2,1.4069026159595488E-2,".",null,{"$f":"'Pop cen calcs'!U44","v":0},0,null,null,{"$f":"C45='ABS Pop T1'!F49","v":true},{"$f":"C45='Rate peg calcs'!D68","v":true}]
[null,{"$f":"Names!I41","v":93},{"$f":"Names!F41","v":"Coonamble "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.4117647058824527E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.8497409326424528E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C46,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":7.9968012794882047E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":3.8971161340607951E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B46,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,9.0220530924763724E-3,2.8497409326424528E-3,".",null,{"$f":"'Pop cen calcs'!U45","v":0},0,null,null,{"$f":"C46='ABS Pop T1'!F50","v":true},{"$f":"C46='Rate peg calcs'!D69","v":true}]
[null,{"$f":"Names!I42","v":2094},{"$f":"Names!F42","v":"Cootamundra-Gundagai Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.1473610257301026E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8416206261511192E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.7542677055019169E-5},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C47,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":3.3969166448915601E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":9.7666847531199135E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":8.4135738992240821E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B47,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.000263236228711E-3,8.7542677055019169E-5,".",null,{"$f":"'Pop cen calcs'!U46","v":2.3799030409872302E-3},0,null,null,{"$f":"C47='ABS Pop T1'!F51","v":true},{"$f":"C47='Rate peg calcs'!D70","v":true}]
[null,{"$f":"Names!I43","v":97},{"$f":"Names!F43","v":"Cowra "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.1627395538799128E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6588988071728483E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C48,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":2.1530070331563082E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":2.6532607177768468E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":1.6386726751331422E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":4.1278295605858854E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":1.2759984688018374E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B48,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.509478836103066E-3,0,0,3.8290033837101094E-4,".",null,{"$f":"'Pop cen calcs'!U47","v":-1.5094788361029732E-3},0,null,null,{"$f":"C48='ABS Pop T1'!F52","v":true},{"$f":"C48='Rate peg calcs'!D71","v":true}]
[null,{"$f":"Names!I44","v":2090},{"$f":"Names!F44","v":"Cumberland"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.0568847767473724E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.5000021103900352E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2961432680927771E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.9212621549304929E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C49,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":6.1142035393901449E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":1.3035026524235157E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B49,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.0568847767473724E-3,0,0,3.2961432680927771E-2,1.6177595025069772E-2,".",null,{"$f":"'Pop cen calcs'!U48","v":-2.3789055248295554E-3},0,null,null,{"$f":"C49='ABS Pop T1'!F53","v":true},{"$f":"C49='Rate peg calcs'!D72","v":true}]
[null,{"$f":"Names!I45","v":2098},{"$f":"Names!F45","v":"Dubbo Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.2185812697821419E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.8125751716225889E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.4498528824148398E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.5749101223059352E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.9085246899218689E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C50,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":6.1338190389457333E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":1.1337927447666103E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":1.2347231303123271E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":1.5384615384615385E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":9.5823039091181977E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B50,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.4762230836408527E-5,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U49","v":5.350631360555802E-3},0,null,null,{"$f":"C50='ABS Pop T1'!F54","v":true},{"$f":"C50='Rate peg calcs'!D73","v":true}]
[null,{"$f":"Names!I46","v":104},{"$f":"Names!F46","v":"Dungog "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.5684568032264821E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2417218543046449E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9107611548556447E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.7320234543770656E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4233053450747546E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C51,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":9.1659028414298807E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":5.2645433008686494E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":3.4511483993811733E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":7.6558119473797712E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":7.5868106215348698E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B51,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.651866519083494E-2,7.1526752421777993E-3,1.5656463149175272E-2,0,6.6462428292126761E-3,".",null,{"$f":"'Pop cen calcs'!U50","v":-1.5567118213259068E-2},0,null,null,{"$f":"C51='ABS Pop T1'!F55","v":true},{"$f":"C51='Rate peg calcs'!D74","v":true}]
[null,{"$f":"Names!I47","v":2091},{"$f":"Names!F47","v":"Edward River"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1461911052400637E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0149342183239938E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C52,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":8.0851637245654229E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":9.0101686188698673E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":3.7816714988024706E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":2.1660649819494585E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B52,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,7.3376747327835211E-3,1.1139173564370069E-3,0,0,".",null,{"$f":"'Pop cen calcs'!U51","v":-7.3376747327835723E-3},0,null,null,{"$f":"C52='ABS Pop T1'!F56","v":true},{"$f":"C52='Rate peg calcs'!D75","v":true}]
[null,{"$f":"Names!I48","v":105},{"$f":"Names!F48","v":"Eurobodalla "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2555564220541271E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.039607772672424E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8968926902825967E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.9261876717706645E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.5972429301200943E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C53,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":2.788043830642547E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":4.2555874286795067E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":4.5236336779911372E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":2.7407987470634298E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":5.1538970948144308E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B53,'Supp val'!$B$16:$B$143,0))","v":"."},null,9.7675203898987244E-3,6.1404902980447332E-3,2.3732590122914595E-3,1.1853889247072347E-3,4.4334583530566355E-4,".",null,{"$f":"'Pop cen calcs'!U52","v":8.0138740775297368E-3},0,null,null,{"$f":"C53='ABS Pop T1'!F57","v":true},{"$f":"C53='Rate peg calcs'!D76","v":true}]
[null,{"$f":"Names!I49","v":107},{"$f":"Names!F49","v":"Fairfield "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4079195474544282E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1945351803724247E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C54,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":3.6830028828616817E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":4.7191370720782487E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":1.0019816971343323E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":6.8477264443732669E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":2.0115370697545714E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B54,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.3394422830106955E-2,9.9338147339696758E-3,".",null,{"$f":"'Pop cen calcs'!U53","v":0},0,null,null,{"$f":"C54='ABS Pop T1'!F58","v":true},{"$f":"C54='Rate peg calcs'!D77","v":true}]
[null,{"$f":"Names!I50","v":2092},{"$f":"Names!F50","v":"Federation"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3108162444712468E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0714285714285676E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4179081194914964E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.7693744164332159E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0432766615146916E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C55,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":4.3668122270742356E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":4.3615216864550518E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":7.596067917783735E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":4.5400497243541236E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":6.3325493034195764E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B55,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.7413502176382323E-3,6.3527640278306244E-3,0,2.2293246920790924E-3,9.7995116848049579E-3,".",null,{"$f":"'Pop cen calcs'!U54","v":-7.1989117171500361E-3},0,null,null,{"$f":"C55='ABS Pop T1'!F59","v":true},{"$f":"C55='Rate peg calcs'!D78","v":true}]
[null,{"$f":"Names!I51","v":108},{"$f":"Names!F51","v":"Forbes "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.615508885298933E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.310351779054475E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C56,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":2.8932140978432403E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":5.1209832287799257E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":5.0018757033887707E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":9.5168374816983897E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":2.2284775979357261E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B56,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,7.982534561764824E-4,0,0,0,".",null,{"$f":"'Pop cen calcs'!U55","v":-7.9825345617656751E-4},0,null,null,{"$f":"C56='ABS Pop T1'!F60","v":true},{"$f":"C56='Rate peg calcs'!D79","v":true}]
[null,{"$f":"Names!I52","v":2093},{"$f":"Names!F52","v":"Georges River"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.2750092516511415E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3051282555024422E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.1213503232920381E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2636948157148673E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C57,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":6.2646828504306969E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":3.6975945017182132E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":9.7993153902946502E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":3.962879357913218E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":5.0030751762312536E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B57,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.7250623875007162E-2,1.7633872980917419E-2,".",null,{"$f":"'Pop cen calcs'!U56","v":0},0,null,null,{"$f":"C57='ABS Pop T1'!F61","v":true},{"$f":"C57='Rate peg calcs'!D80","v":true}]
[null,{"$f":"Names!I53","v":109},{"$f":"Names!F53","v":"Gilgandra "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.5593299208934717E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C58,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":5.9090013787669888E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":3.0716068343252063E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":7.326007326007326E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B58,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.8267291882927391E-3,0,".",null,{"$f":"'Pop cen calcs'!U57","v":1.038659575378631E-4},0,null,null,{"$f":"C58='ABS Pop T1'!F62","v":true},{"$f":"C58='Rate peg calcs'!D81","v":true}]
[null,{"$f":"Names!I54","v":2053},{"$f":"Names!F54","v":"Glen Innes Severn"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.5100913293483202E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.5439054867659756E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.9539087211930557E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8003825812984431E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C59,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":3.854389721627409E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":1.4982293652955599E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":4.0005334044539273E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B59,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,3.045676121470416E-3,3.5538553807476629E-3,1.8003825812984431E-3,".",null,{"$f":"'Pop cen calcs'!U58","v":0},0,null,null,{"$f":"C59='ABS Pop T1'!F63","v":true},{"$f":"C59='Rate peg calcs'!D82","v":true}]
[null,{"$f":"Names!I55","v":2032},{"$f":"Names!F55","v":"Goulburn Mulwaree"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3717994024480262E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.6693921531343356E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.0800429252281258E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1005848684827519E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6662012473238397E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C60,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":1.357378320729106E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":1.4545624619989711E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":8.6296480368680244E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":4.5347518967471879E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":1.7596045079391681E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B60,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.4421081718920224E-4,0,0,3.5658329717355641E-3,1.4902407965299229E-2,".",null,{"$f":"'Pop cen calcs'!U59","v":-4.2019213717603421E-5},0,null,null,{"$f":"C60='ABS Pop T1'!F64","v":true},{"$f":"C60='Rate peg calcs'!D83","v":true}]
[null,{"$f":"Names!I56","v":2049},{"$f":"Names!F56","v":"Greater Hume "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.2470500789743042E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6417635122671026E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1976587122917604E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5888514113261198E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2147164205190908E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C61,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":7.8947368421052634E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":5.9760956175298804E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":1.0353753235547885E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":3.7680552648105504E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":3.8844621513944222E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B61,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.0441539505141146E-2,1.6228338873697182E-3,1.2120458848450647E-2,8.2627020537964849E-3,".",null,{"$f":"'Pop cen calcs'!U60","v":5.1950937170686107E-3},0,null,null,{"$f":"C61='ABS Pop T1'!F65","v":true},{"$f":"C61='Rate peg calcs'!D84","v":true}]
[null,{"$f":"Names!I57","v":118},{"$f":"Names!F57","v":"Griffith "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.9219154762785156E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.9971274950275664E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.3309272626319562E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.8891100788911483E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C62,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":5.2283826486641772E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":3.6779047088325439E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":8.2127705863156743E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":5.2938062466913712E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":4.6162430883173542E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B62,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,3.2728669905737941E-3,".",null,{"$f":"'Pop cen calcs'!U61","v":0},0,null,null,{"$f":"C62='ABS Pop T1'!F66","v":true},{"$f":"C62='Rate peg calcs'!D85","v":true}]
[null,{"$f":"Names!I58","v":120},{"$f":"Names!F58","v":"Gunnedah "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.8864353312302349E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8914020017337663E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.0569354222391709E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0423799741307249E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.5856303660190036E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C63,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":1.3217799970627112E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":2.2172629760276438E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":4.7367337131873416E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B63,'Supp val'!$B$16:$B$143,0))","v":"."},null,7.8864353312302349E-4,5.6962200467105509E-4,0,5.6870660281199076E-3,8.5856303660190036E-3,".",null,{"$f":"'Pop cen calcs'!U62","v":1.1414712983490727E-2},0,null,null,{"$f":"C63='ABS Pop T1'!F67","v":true},{"$f":"C63='Rate peg calcs'!D86","v":true}]
[null,{"$f":"Names!I59","v":2039},{"$f":"Names!F59","v":"Gwydir "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.529156444612159E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1449806556710413E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4531789559211212E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C64,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":2.6227051330086175E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":9.7122738861235884E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":4.7562425683709869E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":1.6525023607176581E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B64,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,3.5579290559998003E-3,3.3887380873000544E-4,1.8006765952034631E-3,0,".",null,{"$f":"'Pop cen calcs'!U63","v":-3.5579290559997201E-3},0,null,null,{"$f":"C64='ABS Pop T1'!F68","v":true},{"$f":"C64='Rate peg calcs'!D87","v":true}]
[null,{"$f":"Names!I60","v":125},{"$f":"Names!F60","v":"Hawkesbury "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8511473070977935E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8969665657981878E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4625116526834088E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.3323214759365403E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2178915238317884E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C65,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":5.7043133986247139E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":3.6660359508041626E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":4.5047126224357793E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":4.4431479029688305E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":1.3680037916325563E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B65,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.1468339084730796E-3,2.3093061499402517E-4,0,0,0,".",null,{"$f":"'Pop cen calcs'!U64","v":-1.3780293625269557E-3},0,null,null,{"$f":"C65='ABS Pop T1'!F69","v":true},{"$f":"C65='Rate peg calcs'!D88","v":true}]
[null,{"$f":"Names!I61","v":126},{"$f":"Names!F61","v":"Hay "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.3967391304345895E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1311417462000817E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C66,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":3.3003300330033004E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":4.8328634716069269E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":3.8955979742890534E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":3.4207525655644243E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B66,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,1.1311417462000817E-2,".",null,{"$f":"'Pop cen calcs'!U65","v":0},0,null,null,{"$f":"C66='ABS Pop T1'!F70","v":true},{"$f":"C66='Rate peg calcs'!D89","v":true}]
[null,{"$f":"Names!I62","v":2081},{"$f":"Names!F62","v":"Hilltops"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.2447960033296113E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.8366774092940581E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4411779982340676E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C67,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":3.7797746398516617E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":1.9949095411708057E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":3.0453492221118833E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B67,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U66","v":5.9679614700030026E-3},0,null,null,{"$f":"C67='ABS Pop T1'!F71","v":true},{"$f":"C67='Rate peg calcs'!D90","v":true}]
[null,{"$f":"Names!I63","v":129},{"$f":"Names!F63","v":"Hornsby "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.7301913107549147E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5160999136857534E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.971830620245532E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C68,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":4.6252810747730057E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":2.2645990693050165E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":2.2964593999486673E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":1.1991197670281595E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":1.6618549697954826E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B68,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.3961879369829374E-2,3.3099756504500494E-3,".",null,{"$f":"'Pop cen calcs'!U67","v":2.8994435890394854E-4},0,null,null,{"$f":"C68='ABS Pop T1'!F72","v":true},{"$f":"C68='Rate peg calcs'!D91","v":true}]
[null,{"$f":"Names!I64","v":131},{"$f":"Names!F64","v":"Hunters Hill "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.043665613329587E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.709645248610947E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C69,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":1.4707427250761635E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":1.7633574325515782E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B69,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,8.043665613329587E-3,1.5333095053557892E-3,".",null,{"$f":"'Pop cen calcs'!U68","v":0},0,null,null,{"$f":"C69='ABS Pop T1'!F73","v":true},{"$f":"C69='Rate peg calcs'!D92","v":true}]
[null,{"$f":"Names!I65","v":2083},{"$f":"Names!F65","v":"Inner West"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.7791948983658692E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.8238685689013998E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3928715563202188E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C70,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":2.374927319034633E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":2.5747811048292654E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B70,'Supp val'!$B$16:$B$143,0))","v":"."},null,{"$f":"IF(K70=\".\",\".\",MAX(0,D70-K70))","v":5.5417021664624063E-3},0,0,2.5663904584184733E-2,1.3928715563202188E-2,".",null,{"$f":"'Pop cen calcs'!U69","v":-5.5417021664623256E-3},0,null,null,{"$f":"C70='ABS Pop T1'!F74","v":true},{"$f":"C70='Rate peg calcs'!D93","v":true}]
[null,{"$f":"Names!I66","v":133},{"$f":"Names!F66","v":"Inverell "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3393604553826322E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.2323963261897699E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3291980505094614E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C71,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":3.3141423088278714E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":2.3678529145483669E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":2.4519820187985288E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":2.9311837985477318E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":2.1153846153846153E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B71,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.3012125276420381E-3,0,".",null,{"$f":"'Pop cen calcs'!U70","v":0},0,null,null,{"$f":"C71='ABS Pop T1'!F75","v":true},{"$f":"C71='Rate peg calcs'!D94","v":true}]
[null,{"$f":"Names!I67","v":135},{"$f":"Names!F67","v":"Junee "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.2869982025165498E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0633484162895899E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0441567653838373E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C72,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":5.1736881005173688E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":8.1242532855436075E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":6.2732342007434947E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":3.8305543037404238E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":7.6423385555980129E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B72,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.1627449169729423E-3,0,1.6802929859155474E-2,8.2799229098240359E-3,".",null,{"$f":"'Pop cen calcs'!U71","v":-1.1627449169728798E-3},0,null,null,{"$f":"C72='ABS Pop T1'!F76","v":true},{"$f":"C72='Rate peg calcs'!D95","v":true}]
[null,{"$f":"Names!I68","v":136},{"$f":"Names!F68","v":"Kempsey "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.0184251227219931E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.6814384065235757E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.6515459114054902E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2902918051124264E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.547035598916672E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C73,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":5.076142131979695E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":1.0363423212192262E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":1.2974006464241817E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":8.9411557434813244E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":6.8196169227531045E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B73,'Supp val'!$B$16:$B$143,0))","v":"."},null,9.4228299074229811E-4,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U72","v":1.9351077639813141E-3},0,null,null,{"$f":"C73='ABS Pop T1'!F77","v":true},{"$f":"C73='Rate peg calcs'!D96","v":true}]
[null,{"$f":"Names!I69","v":137},{"$f":"Names!F69","v":"Kiama "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2915365864089257E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3552881570614295E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6547639784010304E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.4779357419243464E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C74,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":4.1960389392413566E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":"."},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":1.8601377507415414E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":6.7626316297942227E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B74,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.7193269248478991E-3,{"$f":"IF(L74=\".\",\".\",MAX(0,E74-L74))","v":1.3552881570614295E-2},".",0,7.153041121301237E-4,".",null,{"$f":"'Pop cen calcs'!U73","v":-1.4042512104139204E-2},0,null,null,{"$f":"C74='ABS Pop T1'!F78","v":true},{"$f":"C74='Rate peg calcs'!D97","v":true}]
[null,{"$f":"Names!I70","v":139},{"$f":"Names!F70","v":"Ku-ring-gai"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.1234192903627509E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2366249345839639E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0708492779641254E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C75,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":8.7285729309075615E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":4.4274122138512678E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":2.6993237483661989E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":2.4876653260914633E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":2.6766237068561716E-5},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B75,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.2117482813230494E-2,1.0681726542572692E-2,".",null,{"$f":"'Pop cen calcs'!U74","v":0},0,null,null,{"$f":"C75='ABS Pop T1'!F79","v":true},{"$f":"C75='Rate peg calcs'!D98","v":true}]
[null,{"$f":"Names!I71","v":140},{"$f":"Names!F71","v":"Kyogle"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.9164865172374181E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.9195205479452024E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6927634363097521E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2040557667934104E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C76,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":6.8287353182190655E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":1.855041738439115E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":6.5772504513799332E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":5.5415617128463475E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B76,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,4.0614447787983027E-3,{"$f":"IF(M76=\".\",\".\",MAX(0,F76-M76))","v":1.3422700965652692E-3},0,1.2040557667934104E-2,".",null,{"$f":"'Pop cen calcs'!U75","v":3.2947514548076207E-4},0,null,null,{"$f":"C76='ABS Pop T1'!F80","v":true},{"$f":"C76='Rate peg calcs'!D99","v":true}]
[null,{"$f":"Names!I72","v":141},{"$f":"Names!F72","v":"Lachlan "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4662756598240456E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C77,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":5.324104884866232E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":1.3977128335451081E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":5.6842404433707545E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":"."},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B77,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,8.9785161548697017E-4,".",".",null,{"$f":"'Pop cen calcs'!U76","v":0},0,null,null,{"$f":"C77='ABS Pop T1'!F81","v":true},{"$f":"C77='Rate peg calcs'!D100","v":true}]
[null,{"$f":"Names!I73","v":142},{"$f":"Names!F73","v":"Lake Macquarie "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.2289010321797704E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0818979416025387E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1501773637990986E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2257957284135257E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1987355802783428E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C78,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":8.7544709818853129E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":1.2536498003498233E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":5.0223139047310874E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":3.8182187321941985E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":1.4861982394654217E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B78,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.7443005029445748E-4,0,6.4794597332598989E-3,8.4397385519410575E-3,0,".",null,{"$f":"'Pop cen calcs'!U77","v":2.3437339898655374E-3},0,null,null,{"$f":"C78='ABS Pop T1'!F82","v":true},{"$f":"C78='Rate peg calcs'!D101","v":true}]
[null,{"$f":"Names!I74","v":143},{"$f":"Names!F74","v":"Lane Cove "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0117623604465775E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0782555996060816E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.6444821392935589E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4526439935494748E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C79,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":2.4008643111520147E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":1.1782592170277461E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":1.0927535150859658E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":3.5915798611111112E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":7.2388135079626947E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B79,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,5.2902278182447721E-4,1.7287626427532052E-2,".",null,{"$f":"'Pop cen calcs'!U78","v":0},0,null,null,{"$f":"C79='ABS Pop T1'!F83","v":true},{"$f":"C79='Rate peg calcs'!D102","v":true}]
[null,{"$f":"Names!I75","v":144},{"$f":"Names!F75","v":"Leeton "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.9991251093615148E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C80,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":1.2053033346725592E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":2.4399640426351612E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":4.1582661290322578E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":1.4749262536873156E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B80,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U79","v":0},0,null,null,{"$f":"C80='ABS Pop T1'!F84","v":true},{"$f":"C80='Rate peg calcs'!D103","v":true}]
[null,{"$f":"Names!I76","v":146},{"$f":"Names!F76","v":"Lismore "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.7938078226619201E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C81,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":2.899764796855366E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":4.916082164328657E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":8.859560687990712E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":4.7507403751233957E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":1.66326232856726E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B81,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U80","v":0},0,null,null,{"$f":"C81='ABS Pop T1'!F85","v":true},{"$f":"C81='Rate peg calcs'!D104","v":true}]
[null,{"$f":"Names!I77","v":2044},{"$f":"Names!F77","v":"Lithgow "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7659633794961938E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C82,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":2.1606049693914295E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":1.7525411847178409E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":9.1189486388628133E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":3.1297505141732987E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B82,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.3422194778352865E-5,0,0,0,".",null,{"$f":"'Pop cen calcs'!U81","v":-1.3422194778289764E-5},0,null,null,{"$f":"C82='ABS Pop T1'!F86","v":true},{"$f":"C82='Rate peg calcs'!D105","v":true}]
[null,{"$f":"Names!I78","v":147},{"$f":"Names!F78","v":"Liverpool "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.648465138763755E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.577823131604883E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1576717454655503E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2939351222400992E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.9474126337300621E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C83,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":1.3646767946996843E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":1.1684716984637106E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":2.3727929337902624E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":1.0498189967247027E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":1.8779880804243893E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B83,'Supp val'!$B$16:$B$143,0))","v":"."},null,2.8378834406407073E-3,4.0935143314117239E-3,0,2.2441161255153965E-2,1.0694245533056729E-2,".",null,{"$f":"'Pop cen calcs'!U82","v":7.7705712568643115E-4},0,null,null,{"$f":"C83='ABS Pop T1'!F87","v":true},{"$f":"C83='Rate peg calcs'!D106","v":true}]
[null,{"$f":"Names!I79","v":2040},{"$f":"Names!F79","v":"Liverpool Plains "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.1777076761304617E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0445227836533011E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.2178450300033319E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C84,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":2.4012806830309499E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":1.2971851083149564E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":3.2428537112659142E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":6.7590027700831024E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B84,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,2.9348539648645475E-3,0,5.2178450300033319E-4,".",null,{"$f":"'Pop cen calcs'!U83","v":0},0,null,null,{"$f":"C84='ABS Pop T1'!F88","v":true},{"$f":"C84='Rate peg calcs'!D107","v":true}]
[null,{"$f":"Names!I80","v":148},{"$f":"Names!F80","v":"Lockhart "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1117788461538547E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.715133531157381E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2968197879858598E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C85,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":4.0371417036737988E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":4.3273013375295048E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":3.8491147036181676E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":7.5557234605213447E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":1.0822510822510823E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B85,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,1.073287699117673E-2,6.9595611851052466E-3,2.1885946797607515E-2,".",null,{"$f":"'Pop cen calcs'!U84","v":1.6073106014994121E-2},0,null,null,{"$f":"C85='ABS Pop T1'!F89","v":true},{"$f":"C85='Rate peg calcs'!D108","v":true}]
[null,{"$f":"Names!I81","v":150},{"$f":"Names!F81","v":"Maitland "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.630497328401149E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4968475736042892E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2511346945987452E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.5028307731749466E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3202726789455674E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C86,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":3.1032336465218295E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":1.2980549352990233E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":2.5927663122785074E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":2.6647650502927486E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":2.234940756332332E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B86,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,2.1987926383052657E-2,6.5836838232023777E-3,2.2363542681456718E-2,8.5331922613235411E-4,".",null,{"$f":"'Pop cen calcs'!U85","v":-2.7313711478411662E-3},0,null,null,{"$f":"C86='ABS Pop T1'!F90","v":true},{"$f":"C86='Rate peg calcs'!D109","v":true}]
[null,{"$f":"Names!I82","v":2084},{"$f":"Names!F82","v":"Mid-Coast"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.064417112527476E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.4951327761713102E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8965517241379448E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.0145124296749906E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.8531625660037676E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C87,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":3.851396131097523E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":6.2318978206163051E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":3.8882588469460965E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":7.2344549367830344E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":6.6474891453074331E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B87,'Supp val'!$B$16:$B$143,0))","v":"."},null,2.2130209814299529E-3,2.2632349555550052E-3,3.0082928771918483E-3,0,2.0567342069633451E-4,".",null,{"$f":"'Pop cen calcs'!U86","v":3.8941106285506066E-3},0,null,null,{"$f":"C87='ABS Pop T1'!F91","v":true},{"$f":"C87='Rate peg calcs'!D110","v":true}]
[null,{"$f":"Names!I83","v":2042},{"$f":"Names!F83","v":"Mid-Western Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.7132446134348083E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.7265738952181362E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1786492374726851E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.8846675712348464E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1420634308202837E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C88,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":4.9403194980346902E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":4.4938583935288439E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":7.2360812820089215E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":5.312531522141152E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":7.4559712045250033E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B88,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,3.2327155016892923E-3,0,0,3.9646631036778339E-3,".",null,{"$f":"'Pop cen calcs'!U87","v":1.009040381976245E-4},0,null,null,{"$f":"C88='ABS Pop T1'!F92","v":true},{"$f":"C88='Rate peg calcs'!D111","v":true}]
[null,{"$f":"Names!I84","v":155},{"$f":"Names!F84","v":"Moree Plains "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8856077090465568E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C89,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":8.2915302018987604E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B89,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,3.8856077090465568E-4,0,".",null,{"$f":"'Pop cen calcs'!U88","v":0},0,null,null,{"$f":"C89='ABS Pop T1'!F93","v":true},{"$f":"C89='Rate peg calcs'!D112","v":true}]
[null,{"$f":"Names!I85","v":156},{"$f":"Names!F85","v":"Mosman "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.3378359163941385E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.1220980223559707E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C90,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":2.9144605819206293E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":7.5843761850587785E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":7.7163996187190771E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":8.7531182983938033E-5},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B90,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,3.2606719202069478E-2,6.0345668393720327E-3,".",null,{"$f":"'Pop cen calcs'!U89","v":0},0,null,null,{"$f":"C90='ABS Pop T1'!F94","v":true},{"$f":"C90='Rate peg calcs'!D113","v":true}]
[null,{"$f":"Names!I86","v":2085},{"$f":"Names!F86","v":"Murray River"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7494636078560832E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9545823195458167E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7762128325508497E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3974181650530113E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7709740357196413E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C91,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":9.1986723565670933E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":1.5571247510411008E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":1.4075887392900856E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":1.2931034482758621E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":2.8447792291048962E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B91,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.295963721993739E-3,3.9745756850471589E-3,3.6862409326076408E-3,1.1043147167771493E-2,0,".",null,{"$f":"'Pop cen calcs'!U90","v":-1.3751374721511223E-3},0,null,null,{"$f":"C91='ABS Pop T1'!F95","v":true},{"$f":"C91='Rate peg calcs'!D114","v":true}]
[null,{"$f":"Names!I87","v":2086},{"$f":"Names!F87","v":"Murrumbidgee"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1497476163768949E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4139173828666474E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C92,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":6.7598017124831005E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B92,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.1497476163768949E-2,1.4139173828666474E-2,".",null,{"$f":"'Pop cen calcs'!U91","v":0},0,null,null,{"$f":"C92='ABS Pop T1'!F96","v":true},{"$f":"C92='Rate peg calcs'!D115","v":true}]
[null,{"$f":"Names!I88","v":162},{"$f":"Names!F88","v":"Muswellbrook "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.9624152803451356E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3197287224292698E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.2376357056702645E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C93,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":5.2984990407403225E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":1.9469207910646582E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":1.4977708761208235E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":3.3730255164034023E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":2.6087347636396347E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B93,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U92","v":0},0,null,null,{"$f":"C93='ABS Pop T1'!F97","v":true},{"$f":"C93='Rate peg calcs'!D116","v":true}]
[null,{"$f":"Names!I89","v":163},{"$f":"Names!F89","v":"Nambucca "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.9794970205030413E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4670224549390163E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.619631901840453E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1040423157179298E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0205064022335675E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C94,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":6.9284064665127024E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":8.8340767952418443E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":1.6376836062806009E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":3.3825591947859086E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":7.5396825396825398E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B94,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,4.7214831209320216E-3,2.665381482653135E-3,".",null,{"$f":"'Pop cen calcs'!U93","v":0},0,null,null,{"$f":"C94='ABS Pop T1'!F98","v":true},{"$f":"C94='Rate peg calcs'!D117","v":true}]
[null,{"$f":"Names!I90","v":164},{"$f":"Names!F90","v":"Narrabri "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.67295597484285E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4504391468004325E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C95,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":4.4319692716797166E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":1.1812476928755998E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":1.2171547218443473E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":3.3722263438321982E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B95,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.3357333404596301E-3,3.4504391468004325E-3,".",null,{"$f":"'Pop cen calcs'!U94","v":0},0,null,null,{"$f":"C95='ABS Pop T1'!F99","v":true},{"$f":"C95='Rate peg calcs'!D118","v":true}]
[null,{"$f":"Names!I91","v":165},{"$f":"Names!F91","v":"Narrandera "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C96,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":2.0202020202020202E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":4.0439052570768342E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":1.8839487565938207E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":3.6291054255126111E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B96,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U95","v":0},0,null,null,{"$f":"C96='ABS Pop T1'!F100","v":true},{"$f":"C96='Rate peg calcs'!D119","v":true}]
[null,{"$f":"Names!I92","v":166},{"$f":"Names!F92","v":"Narromine "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1776326022708847E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C97,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":1.3295662290177829E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":1.0413276928083305E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":1.60333493666827E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":6.0018467220683287E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B97,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,5.7429766560261478E-4,0,".",null,{"$f":"'Pop cen calcs'!U96","v":0},0,null,null,{"$f":"C97='ABS Pop T1'!F101","v":true},{"$f":"C97='Rate peg calcs'!D120","v":true}]
[null,{"$f":"Names!I93","v":167},{"$f":"Names!F93","v":"Newcastle "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1006336798738747E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0701592954194332E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1800559906445907E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6072896444374596E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4827566419923111E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C98,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":6.0184373356045994E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":8.7182689567784841E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":5.4867904046065437E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":1.6021789633902106E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":3.2943120782261397E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B98,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.9878994631341479E-3,3.5189033864094915E-4,6.3137695018393629E-3,1.4470717480984385E-2,1.1533254341696971E-2,".",null,{"$f":"'Pop cen calcs'!U97","v":-1.4277214331970267E-3},0,null,null,{"$f":"C98='ABS Pop T1'!F102","v":true},{"$f":"C98='Rate peg calcs'!D121","v":true}]
[null,{"$f":"Names!I94","v":168},{"$f":"Names!F94","v":"North Sydney"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.827714556345672E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8069565969469421E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2385964425066343E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C99,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":7.2442770211532887E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":2.8224092493411546E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B99,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.827714556345672E-3,0,0,3.8069565969469421E-2,9.5635551757251875E-3,".",null,{"$f":"'Pop cen calcs'!U98","v":-1.827714556345672E-3},0,null,null,{"$f":"C99='ABS Pop T1'!F103","v":true},{"$f":"C99='Rate peg calcs'!D122","v":true}]
[null,{"$f":"Names!I95","v":2087},{"$f":"Names!F95","v":"Northern Beaches"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3115552158121666E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7395762132604187E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0724190833112379E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C100,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":5.0744490768314474E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":2.7545504943176568E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":5.4168124315845303E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":6.0603723272380676E-5},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":8.1302973138135343E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B100,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,1.7335158409331804E-2,9.9111611017310263E-3,".",null,{"$f":"'Pop cen calcs'!U99","v":0},0,null,null,{"$f":"C100='ABS Pop T1'!F104","v":true},{"$f":"C100='Rate peg calcs'!D123","v":true}]
[null,{"$f":"Names!I96","v":2045},{"$f":"Names!F96","v":"Oberon"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4784697837737504E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.2250922509218292E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.4794520547951642E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.72570390554041E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.1428571428566734E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C101,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":3.5087719298245615E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":4.2580370449222908E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":7.8479966955803393E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":9.2295345104333876E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B101,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,8.0275045449707122E-3,7.1428571428566734E-4,".",null,{"$f":"'Pop cen calcs'!U100","v":7.3319903690622912E-3},0,null,null,{"$f":"C101='ABS Pop T1'!F105","v":true},{"$f":"C101='Rate peg calcs'!D124","v":true}]
[null,{"$f":"Names!I97","v":172},{"$f":"Names!F97","v":"Orange "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3664742608081593E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.1994918005788833E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8869581123102126E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.3688472386498329E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.4546523193778089E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C102,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":7.8172855351048617E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":9.3937769753730718E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":1.0438356164383562E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":5.3968253968253973E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":1.286442871279592E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B102,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,9.7202184182443568E-4,0,".",null,{"$f":"'Pop cen calcs'!U101","v":6.2885477373786358E-4},0,null,null,{"$f":"C102='ABS Pop T1'!F106","v":true},{"$f":"C102='Rate peg calcs'!D125","v":true}]
[null,{"$f":"Names!I98","v":173},{"$f":"Names!F98","v":"Parkes "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C103,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":3.3818058843422386E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":3.6289258379519664E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":2.0947061063856798E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B103,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U102","v":0},0,null,null,{"$f":"C103='ABS Pop T1'!F107","v":true},{"$f":"C103='Rate peg calcs'!D126","v":true}]
[null,{"$f":"Names!I99","v":2089},{"$f":"Names!F99","v":"Parramatta"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2454588594055016E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.3402236398100165E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4427406098304525E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0986769940229744E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C104,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":1.5553313151698622E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":7.2816785235591298E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":4.3361760073294554E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":9.3301905323119223E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":2.5821376828527366E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B104,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,2.0040476324805611E-3,2.5097215565992603E-2,1.8404632257377006E-2,".",null,{"$f":"'Pop cen calcs'!U103","v":0},0,null,null,{"$f":"C104='ABS Pop T1'!F108","v":true},{"$f":"C104='Rate peg calcs'!D127","v":true}]
[null,{"$f":"Names!I100","v":176},{"$f":"Names!F100","v":"Penrith "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5675482756029702E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3451152295342661E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.0204825136962477E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5581000732420858E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8795560752897789E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C105,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":8.2510177552561313E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":3.5641325242169536E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":1.6394260227709935E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":1.5446350043975373E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":1.1700432207669555E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B105,'Supp val'!$B$16:$B$143,0))","v":"."},null,7.4244650007735703E-3,0,0,1.346506884454847E-4,7.0951285452282332E-3,".",null,{"$f":"'Pop cen calcs'!U104","v":-2.5854053555862677E-4},0,null,null,{"$f":"C105='ABS Pop T1'!F109","v":true},{"$f":"C105='Rate peg calcs'!D128","v":true}]
[null,{"$f":"Names!I101","v":124},{"$f":"Names!F101","v":"Port Macquarie-Hastings"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7002898893687446E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8613308515588622E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.801697753652487E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4585810543004341E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3840058038953051E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C106,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":7.0954539369250487E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":8.6626561776955106E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":1.2954300107952501E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":1.2273752642142845E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":8.9171974522292991E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B106,'Supp val'!$B$16:$B$143,0))","v":"."},null,9.9074449567623964E-3,9.9506523378931119E-3,5.0626774285723684E-3,2.3120579008614958E-3,4.9228605867237523E-3,".",null,{"$f":"'Pop cen calcs'!U105","v":-5.461297769662643E-3},0,null,null,{"$f":"C106='ABS Pop T1'!F110","v":true},{"$f":"C106='Rate peg calcs'!D129","v":true}]
[null,{"$f":"Names!I102","v":178},{"$f":"Names!F102","v":"Port Stephens"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4073388501742112E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.578332818854089E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6710501846390891E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4073484720030338E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4972601682488262E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C107,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":7.6654732396952167E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":8.5432153555974697E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":9.7632624848799036E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":8.411078412956817E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":3.6094260823553866E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B107,'Supp val'!$B$16:$B$143,0))","v":"."},null,6.4079152620468956E-3,7.2401128329434208E-3,6.947239361510987E-3,5.6624063070735212E-3,1.1363175600132875E-2,".",null,{"$f":"'Pop cen calcs'!U106","v":-4.209229025248229E-3},0,null,null,{"$f":"C107='ABS Pop T1'!F111","v":true},{"$f":"C107='Rate peg calcs'!D130","v":true}]
[null,{"$f":"Names!I103","v":2095},{"$f":"Names!F103","v":"Queanbeyan-Palerang Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8824993042937388E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0197962528521352E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2972665867053923E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7685613314028625E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2982877603170415E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C108,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":1.9637099997335535E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":1.1151280615102602E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":2.3664254131363784E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":2.7147192359265097E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":2.7031784841075795E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B108,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,9.0466819134187495E-3,0,0,0,".",null,{"$f":"'Pop cen calcs'!U107","v":-4.2445241216204632E-3},0,null,null,{"$f":"C108='ABS Pop T1'!F112","v":true},{"$f":"C108='Rate peg calcs'!D131","v":true}]
[null,{"$f":"Names!I104","v":181},{"$f":"Names!F104","v":"Randwick "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.0601397881957517E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.9403216315463396E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.5314934342310265E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9157332879065292E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C109,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":7.8920279080407188E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":5.3512430265937284E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":6.7569707655436718E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":1.0809475277185831E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":4.66163474604009E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B109,'Supp val'!$B$16:$B$143,0))","v":"."},null,6.2709369973916801E-3,0,3.2646245549919723E-3,4.4233986814591682E-2,1.8691169404461284E-2,".",null,{"$f":"'Pop cen calcs'!U108","v":-6.270936997391674E-3},0,null,null,{"$f":"C109='ABS Pop T1'!F113","v":true},{"$f":"C109='Rate peg calcs'!D132","v":true}]
[null,{"$f":"Names!I105","v":1981},{"$f":"Names!F105","v":"Richmond Valley"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1934191458529142E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.448129070708017E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4761965322820387E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1097046413509624E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.9736742184532972E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C110,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":3.1119544592030359E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":4.2239404352806412E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":2.446316933949443E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":6.4004096262160778E-5},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":2.0231745447857274E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B110,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,1.0298795983325957E-3,1.4696636787293546E-4,5.9504996736675694E-3,".",null,{"$f":"'Pop cen calcs'!U109","v":0},0,null,null,{"$f":"C110='ABS Pop T1'!F114","v":true},{"$f":"C110='Rate peg calcs'!D133","v":true}]
[null,{"$f":"Names!I106","v":184},{"$f":"Names!F106","v":"Ryde "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5535194304270306E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0928005054979888E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4673090997804357E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.4626948159610862E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C111,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":2.8841953982500387E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":1.0861924908157716E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":1.754453662614959E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":6.0504876793492585E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":4.3582089552238806E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B111,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.8622603318455099E-2,2.026873920438698E-2,".",null,{"$f":"'Pop cen calcs'!U110","v":0},0,null,null,{"$f":"C111='ABS Pop T1'!F115","v":true},{"$f":"C111='Rate peg calcs'!D134","v":true}]
[null,{"$f":"Names!I107","v":188},{"$f":"Names!F107","v":"Shellharbour "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9078183680437011E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.330318257956443E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3717017908768678E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.797523298863779E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.3091878331765514E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C112,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":5.3556687539009808E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":2.3840929225317452E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":9.1825812630274353E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":1.5797960034059821E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":1.1332370339799147E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B112,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.372251492653603E-2,0,1.4534436645741243E-2,2.1772729545779697E-3,{"$f":"IF(O112=\".\",\".\",MAX(0,H112-O112))","v":1.1759507991966367E-2},".",null,{"$f":"'Pop cen calcs'!U111","v":1.7821693619253232E-3},0,null,null,{"$f":"C112='ABS Pop T1'!F116","v":true},{"$f":"C112='Rate peg calcs'!D135","v":true}]
[null,{"$f":"Names!I108","v":189},{"$f":"Names!F108","v":"Shoalhaven "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4710754754489352E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5802533629358795E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.7019512059214321E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.9154411764705799E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.5007004275812186E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C113,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":4.9845440494590415E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":7.1278615158334065E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":6.8165408196982124E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":5.2672581189028289E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":5.7562064279479842E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B113,'Supp val'!$B$16:$B$143,0))","v":"."},null,{"$f":"IF(K113=\".\",\".\",MAX(0,D113-K113))","v":9.7262107050303109E-3},8.6746721135253883E-3,1.8854103862232198E-3,0,7.4449399963323441E-4,".",null,{"$f":"'Pop cen calcs'!U112","v":-3.4379955872982926E-3},0,null,null,{"$f":"C113='ABS Pop T1'!F117","v":true},{"$f":"C113='Rate peg calcs'!D136","v":true}]
[null,{"$f":"Names!I109","v":190},{"$f":"Names!F109","v":"Singleton"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2980452542880112E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.440187709858809E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.5245686047902289E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2278900821225625E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C114,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":1.3380345357562608E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":6.3593004769475362E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":4.492096452938933E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":4.1768330507423179E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":2.3384859294490684E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B114,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.938744777340475E-3,9.9097806456491556E-3,5.347735554047911E-3,9.940414891776557E-3,".",null,{"$f":"'Pop cen calcs'!U113","v":2.4146341422037754E-3},0,null,null,{"$f":"C114='ABS Pop T1'!F118","v":true},{"$f":"C114='Rate peg calcs'!D137","v":true}]
[null,{"$f":"Names!I110","v":2096},{"$f":"Names!F110","v":"Snowy Monaro Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.810994084547664E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0001428775539445E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0854027861901887E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4061779621945547E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.1377648449577595E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C115,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":8.5831647354546008E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":7.1453879768513051E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":5.8624058853957127E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":3.910614525139665E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":2.2809540338176227E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B115,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.2278293490930632E-3,2.8560407986881397E-3,3.222996900794476E-3,1.0151165096805883E-2,2.8568108111401368E-3,".",null,{"$f":"'Pop cen calcs'!U114","v":3.6423648797776487E-3},0,null,null,{"$f":"C115='ABS Pop T1'!F119","v":true},{"$f":"C115='Rate peg calcs'!D138","v":true}]
[null,{"$f":"Names!I111","v":2097},{"$f":"Names!F111","v":"Snowy Valleys"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2548993015528715E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2937327126761886E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C116,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":1.0628122010840685E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":3.540606328833813E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":1.9472090004327132E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":1.1201344161299357E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":3.0065669752353825E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B116,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,1.3076903011201583E-3,0,0,".",null,{"$f":"'Pop cen calcs'!U115","v":3.4648266690335827E-3},0,null,null,{"$f":"C116='ABS Pop T1'!F120","v":true},{"$f":"C116='Rate peg calcs'!D139","v":true}]
[null,{"$f":"Names!I112","v":193},{"$f":"Names!F112","v":"Strathfield "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8573012623677831E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.3326801654692826E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.4032432432432369E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.411543287327488E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C117,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":1.4168611910319744E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":1.8666666666666666E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":5.5113288426209429E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":3.1151082751344019E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":1.4998333518497945E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B117,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.4044007133580872E-3,0,0,3.0917324157297966E-2,0,".",null,{"$f":"'Pop cen calcs'!U116","v":-4.4044007133581253E-3},0,null,null,{"$f":"C117='ABS Pop T1'!F121","v":true},{"$f":"C117='Rate peg calcs'!D140","v":true}]
[null,{"$f":"Names!I113","v":194},{"$f":"Names!F113","v":"Sutherland "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.7630660207563817E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2154876358848661E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.5512747777204368E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3733313204942865E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5404648629326667E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C118,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":8.7970712096546132E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":1.1360440503855889E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":3.2194598461813629E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":1.0715205154431156E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":4.5331706041321597E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B118,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,3.318149315390739E-4,1.2661792689499751E-2,1.0871478025194507E-2,".",null,{"$f":"'Pop cen calcs'!U117","v":0},0,null,null,{"$f":"C118='ABS Pop T1'!F122","v":true},{"$f":"C118='Rate peg calcs'!D141","v":true}]
[null,{"$f":"Names!I114","v":2029},{"$f":"Names!F114","v":"Sydney "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1360402046010742E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3461243070392204E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.8742405776649687E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.66311872620284E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C119,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":4.8219231966957861E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":1.0023147205577882E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":3.7276745375631362E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B119,'Supp val'!$B$16:$B$143,0))","v":"."},null,6.5384788493149564E-3,0,1.2458928349834416E-2,5.5014731239086553E-2,2.66311872620284E-2,".",null,{"$f":"'Pop cen calcs'!U118","v":-6.5384788493150214E-3},0,null,null,{"$f":"C119='ABS Pop T1'!F123","v":true},{"$f":"C119='Rate peg calcs'!D142","v":true}]
[null,{"$f":"Names!I115","v":2038},{"$f":"Names!F115","v":"Tamworth Regional"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2388895108016449E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8053210539779059E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2544408463545764E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1198486188016776E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.003298304824729E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C120,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":6.4737140236830037E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":8.1935130339482812E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":1.373026749911172E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":1.2566575853520849E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":1.0180201263749123E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B120,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U119","v":0},0,null,null,{"$f":"C120='ABS Pop T1'!F124","v":true},{"$f":"C120='Rate peg calcs'!D143","v":true}]
[null,{"$f":"Names!I116","v":198},{"$f":"Names!F116","v":"Temora "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.6713928273561809E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C121,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":7.4220682830282035E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":4.8297512678097078E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":1.4140938015555031E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":4.8454083987078912E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":7.743362831858407E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B121,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,8.259844286482897E-4,0,".",null,{"$f":"'Pop cen calcs'!U120","v":0},0,null,null,{"$f":"C121='ABS Pop T1'!F125","v":true},{"$f":"C121='Rate peg calcs'!D144","v":true}]
[null,{"$f":"Names!I117","v":199},{"$f":"Names!F117","v":"Tenterfield "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.7906042342760191E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.16210650191233E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3812154696132506E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.563396442914522E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C122,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B122,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,4.7906042342760191E-3,1.16210650191233E-2,1.3812154696132506E-2,1.563396442914522E-2,".",null,{"$f":"'Pop cen calcs'!U121","v":-6.1074231320068506E-5},0,null,null,{"$f":"C122='ABS Pop T1'!F126","v":true},{"$f":"C122='Rate peg calcs'!D145","v":true}]
[null,{"$f":"Names!I118","v":59},{"$f":"Names!F118","v":"The Hills "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2957336435729179E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.6009783596423919E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.400879958859071E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.3609392328962437E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.6955099842252981E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C123,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":2.4450338615647677E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":2.0816519990264275E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":2.2279085216578298E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":1.8244361740845535E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":1.9686607794967132E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B123,'Supp val'!$B$16:$B$143,0))","v":"."},null,8.5069978200815015E-3,5.1932636061596434E-3,1.1729714372012413E-2,2.5365030588116903E-2,1.7268492047285849E-2,".",null,{"$f":"'Pop cen calcs'!U122","v":1.0705657957967629E-2},0,null,null,{"$f":"C123='ABS Pop T1'!F127","v":true},{"$f":"C123='Rate peg calcs'!D146","v":true}]
[null,{"$f":"Names!I119","v":202},{"$f":"Names!F119","v":"Tweed "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4404289323091124E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1078361622116173E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.8362754886722712E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0217830675948836E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.3869729090670919E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C124,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":3.9221223388399935E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":8.4536647779199416E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":4.004233046363298E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":5.9064609450337514E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B124,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.048216698425113E-2,2.6246968441962313E-3,5.8362754886722712E-3,6.2135976295855377E-3,2.4805119640333405E-3,".",null,{"$f":"'Pop cen calcs'!U123","v":-9.351037080076896E-3},0,null,null,{"$f":"C124='ABS Pop T1'!F128","v":true},{"$f":"C124='Rate peg calcs'!D147","v":true}]
[null,{"$f":"Names!I120","v":2046},{"$f":"Names!F120","v":"Upper Hunter "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.6659183387118812E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2887831502343978E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.0223214285713969E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C125,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":1.6219138583528565E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":7.0144673388864538E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":2.2334850957821495E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":2.6893016219850406E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":3.5590067135808459E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B125,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,4.3243324292973175E-4,5.9948152824935725E-4,1.463314714990551E-3,".",null,{"$f":"'Pop cen calcs'!U124","v":0},0,null,null,{"$f":"C125='ABS Pop T1'!F129","v":true},{"$f":"C125='Rate peg calcs'!D148","v":true}]
[null,{"$f":"Names!I121","v":2035},{"$f":"Names!F121","v":"Upper Lachlan "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.6678247921578357E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.7524776408025078E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.6530443999529556E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.8245614035087732E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9529006318207864E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C126,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":9.5563139931740607E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":2.3338607594936708E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":2.4759979787771603E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":9.2715231788079479E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":5.0656228413539029E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B126,'Supp val'!$B$16:$B$143,0))","v":"."},null,1.7121933928404297E-2,0,0,8.9740908562797837E-3,1.4463383476853962E-2,".",null,{"$f":"'Pop cen calcs'!U125","v":-8.4078459727354726E-3},0,null,null,{"$f":"C126='ABS Pop T1'!F130","v":true},{"$f":"C126='Rate peg calcs'!D149","v":true}]
[null,{"$f":"Names!I122","v":204},{"$f":"Names!F122","v":"Uralla "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0528074866310133E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.1031916652885005E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C127,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":3.5494557501183151E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":9.1407678244972577E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B127,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,6.9786191161918185E-3,7.1891148828387751E-3,".",null,{"$f":"'Pop cen calcs'!U126","v":0},0,null,null,{"$f":"C127='ABS Pop T1'!F131","v":true},{"$f":"C127='Rate peg calcs'!D150","v":true}]
[null,{"$f":"Names!I123","v":206},{"$f":"Names!F123","v":"Wagga Wagga "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.9847967018651378E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.7772371322131235E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.4084324388050664E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.5754737689324152E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.566074261676988E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C128,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":1.0961083732956178E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":8.3129063199403174E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":4.3207222699914016E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":7.0816484736742858E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":3.0531284523450837E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B128,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,1.4643308122728061E-3,1.0877101688136648E-3,0,5.1294580933190434E-4,".",null,{"$f":"'Pop cen calcs'!U127","v":2.5216424162750606E-3},0,null,null,{"$f":"C128='ABS Pop T1'!F132","v":true},{"$f":"C128='Rate peg calcs'!D151","v":true}]
[null,{"$f":"Names!I124","v":208},{"$f":"Names!F124","v":"Walcha"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.4123989218328745E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C129,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":2.7793218454697053E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":1.7037647705413574E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B129,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,7.4123989218328745E-3,".",null,{"$f":"'Pop cen calcs'!U128","v":0},0,null,null,{"$f":"C129='ABS Pop T1'!F133","v":true},{"$f":"C129='Rate peg calcs'!D152","v":true}]
[null,{"$f":"Names!I125","v":209},{"$f":"Names!F125","v":"Walgett "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.2529465095194645E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C130,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":1.7661603673613564E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":8.6132644272179156E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":8.4473728670383507E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":3.8148946757339524E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B130,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,0,".",null,{"$f":"'Pop cen calcs'!U129","v":0},0,null,null,{"$f":"C130='ABS Pop T1'!F134","v":true},{"$f":"C130='Rate peg calcs'!D153","v":true}]
[null,{"$f":"Names!I126","v":210},{"$f":"Names!F126","v":"Warren "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.0448646644418744E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.9394879751746252E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.8714672861013266E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C131,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":1.0201999591920017E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":5.9594755661501785E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":9.7370983446932818E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B131,'Supp val'!$B$16:$B$143,0))","v":"."},null,6.0246647052498731E-3,0,0,1.9394879751746252E-3,3.8714672861013266E-3,".",null,{"$f":"'Pop cen calcs'!U130","v":-6.0246647052499824E-3},0,null,null,{"$f":"C131='ABS Pop T1'!F135","v":true},{"$f":"C131='Rate peg calcs'!D154","v":true}]
[null,{"$f":"Names!I127","v":2050},{"$f":"Names!F127","v":"Warrumbungle "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.1920242739489328E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C132,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":7.3592542622347601E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":3.4332799267566952E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":2.211166390270868E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B132,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,0,9.7090763492184602E-4,".",null,{"$f":"'Pop cen calcs'!U131","v":0},0,null,null,{"$f":"C132='ABS Pop T1'!F136","v":true},{"$f":"C132='Rate peg calcs'!D155","v":true}]
[null,{"$f":"Names!I128","v":212},{"$f":"Names!F128","v":"Waverley"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.27547088464231E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.9658145536860081E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.0091848450057403E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C133,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":3.8795022365436392E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B133,'Supp val'!$B$16:$B$143,0))","v":"."},null,7.27547088464231E-4,0,0,2.9658145536860081E-2,2.0091848450057403E-2,".",null,{"$f":"'Pop cen calcs'!U132","v":-7.27547088464231E-4},0,null,null,{"$f":"C133='ABS Pop T1'!F137","v":true},{"$f":"C133='Rate peg calcs'!D156","v":true}]
[null,{"$f":"Names!I129","v":213},{"$f":"Names!F129","v":"Weddin "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":4.1794371691279419E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.5340343110121815E-4},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C134,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":6.8917987594762232E-4},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":2.0256583389601621E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":3.2573289902280132E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B134,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,2.1537788301677799E-3,5.5340343110121815E-4,0,".",null,{"$f":"'Pop cen calcs'!U133","v":0},0,null,null,{"$f":"C134='ABS Pop T1'!F138","v":true},{"$f":"C134='Rate peg calcs'!D157","v":true}]
[null,{"$f":"Names!I130","v":215},{"$f":"Names!F130","v":"Wentworth "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.2459946122218604E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.3342736248236395E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.0824095098169799E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2111637704054656E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.5220502146481074E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C135,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":1.0244735344336939E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":1.2449652142072502E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":1.6922263352723427E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":1.2056613664162153E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":3.0137439973505549E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B135,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,5.5024039892503235E-5,0,".",null,{"$f":"'Pop cen calcs'!U134","v":6.6669971476900347E-3},0,null,null,{"$f":"C135='ABS Pop T1'!F139","v":true},{"$f":"C135='Rate peg calcs'!D158","v":true}]
[null,{"$f":"Names!I131","v":216},{"$f":"Names!F131","v":"Willoughby "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.0726306575101763E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.1334428140064707E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.2429930540398324E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C136,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":5.4209986253896342E-4},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":1.6964487672472292E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":1.9747891405053246E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":2.0991164627979315E-4},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":0},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B136,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.3053079497121286E-4,0,0,3.1124516493784914E-2,2.2429930540398324E-2,".",null,{"$f":"'Pop cen calcs'!U135","v":-5.3053079497122901E-4},0,null,null,{"$f":"C136='ABS Pop T1'!F140","v":true},{"$f":"C136='Rate peg calcs'!D159","v":true}]
[null,{"$f":"Names!I132","v":218},{"$f":"Names!F132","v":"Wingecarribee "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2380933753202816E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.054807487974041E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":6.1575415586396787E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.9475329103135799E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.379309695520254E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C137,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":7.6882238433254027E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":7.0314133140761291E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":9.9198285735397351E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":4.0001435029059342E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":4.9432725150615336E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B137,'Supp val'!$B$16:$B$143,0))","v":"."},null,4.6927099098774136E-3,3.516661565664281E-3,0,1.9473894074076457E-3,3.4360371804587203E-3,".",null,{"$f":"'Pop cen calcs'!U136","v":1.1633838107392158E-3},0,null,null,{"$f":"C137='ABS Pop T1'!F141","v":true},{"$f":"C137='Rate peg calcs'!D160","v":true}]
[null,{"$f":"Names!I133","v":219},{"$f":"Names!F133","v":"Wollondilly "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6220386504337325E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.4258731158105276E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.0179415239220297E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.2526298811849319E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.7845908128189887E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C138,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":1.0600890787383117E-2},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":2.0155506907224278E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":1.9345166126614112E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":3.3119407879327309E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":2.1548423792960118E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B138,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.6194957169542082E-3,0,1.0834249112606185E-2,0,1.6297484335229769E-2,".",null,{"$f":"'Pop cen calcs'!U137","v":-1.717192009863755E-3},0,null,null,{"$f":"C138='ABS Pop T1'!F142","v":true},{"$f":"C138='Rate peg calcs'!D161","v":true}]
[null,{"$f":"Names!I134","v":220},{"$f":"Names!F134","v":"Wollongong "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.8963297199141635E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":3.9446385673727047E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":7.6262619204017223E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2446637467428134E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.2673767992916973E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C139,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":4.8486767275243018E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":6.571597929918154E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":1.7524692624655467E-3},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":2.9205099199443091E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":4.2889721112203691E-3},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B139,'Supp val'!$B$16:$B$143,0))","v":"."},null,3.0476529923898618E-3,0,5.8737926579361752E-3,9.5261275474838245E-3,8.3847958816966051E-3,".",null,{"$f":"'Pop cen calcs'!U138","v":-3.0476529923899598E-3},0,null,null,{"$f":"C139='ABS Pop T1'!F143","v":true},{"$f":"C139='Rate peg calcs'!D162","v":true}]
[null,{"$f":"Names!I135","v":221},{"$f":"Names!F135","v":"Woollahra "},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.449153256382063E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":2.1205044371788828E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.3110891596239753E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C140,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":1.7601705630066688E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":2.1968471622045723E-3},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":6.609853402894172E-4},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":1.1335245674100121E-3},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":4.0650406504065041E-4},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B140,'Supp val'!$B$16:$B$143,0))","v":"."},null,0,0,0,2.0071519804378816E-2,8.9045850945833251E-3,".",null,{"$f":"'Pop cen calcs'!U139","v":0},0,null,null,{"$f":"C140='ABS Pop T1'!F144","v":true},{"$f":"C140='Rate peg calcs'!D163","v":true}]
[null,{"$f":"Names!I136","v":2036},{"$f":"Names!F136","v":"Yass Valley"},{"$f":"MAX(0,INDEX('ABS Pop T1'!AQ$18:AQ$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.3753950602832798E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AR$18:AR$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":1.6510795520147781E-2},{"$f":"MAX(0,INDEX('ABS Pop T1'!AS$18:AS$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":8.2975513519787381E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AT$18:AT$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":5.6389895851314265E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AU$18:AU$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":9.8426323319027453E-3},{"$f":"MAX(0,INDEX('ABS Pop T1'!AV$18:AV$145,MATCH($C141,'ABS Pop T1'!$F$18:$F$145,0)))","v":0},null,{"$f":"INDEX('Supp val'!V$16:V$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":7.8660934784597087E-3},{"$f":"INDEX('Supp val'!W$16:W$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":1.1076650420912717E-2},{"$f":"INDEX('Supp val'!X$16:X$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":1.2761219595751969E-2},{"$f":"INDEX('Supp val'!Y$16:Y$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":1.2333416107938085E-2},{"$f":"INDEX('Supp val'!Z$16:Z$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":2.58762644083745E-2},{"$f":"INDEX('Supp val'!AA$16:AA$143,MATCH($B141,'Supp val'!$B$16:$B$143,0))","v":"."},null,5.8878571243730898E-3,5.4341450992350642E-3,0,0,0,".",null,{"$f":"'Pop cen calcs'!U140","v":-1.064731122639806E-2},0,null,null,{"$f":"C141='ABS Pop T1'!F145","v":true},{"$f":"C141='Rate peg calcs'!D164","v":true}]

{"sheet":"Pop cen calcs","index":17,"n_rows":140,"n_cols":21,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"Calculation of  population true-up for 2024-25 rate peg"]
[]
[]
[]
[]
[null,null,null,"Updated change in population (unrounded)",null,null,"Supplementary valuations % (unrounded)",null,null,null,"Updated population factor (unrounded)",null,null,"Calculation of population true-up"]
[null,"For rate peg from 1 July",null,{"$f":"'ABS pop cen'!J16","v":2022},{"$f":"'ABS pop cen'!K16","v":2023},null,{"$f":"'Pop calcs'!K12","v":2022},{"$f":"'Pop calcs'!L12","v":2023},{"$f":"'Pop calcs'!M12","v":2024},null,{"$f":"D10","v":2022},{"$f":"E10","v":2023},null,{"$f":"K10","v":2022},{"$f":"L10","v":2023},"Cumulative",null,{"$f":"K10","v":2022},{"$f":"L10","v":2023},{"$f":"P10","v":"Cumulative"},"True-up"]
[null,"Using population growth to  30 June",null,{"$f":"D10-2","v":2020},{"$f":"E10-2","v":2021}]
[null,{"$f":"'Supp val'!B15","v":"Org. Id"},{"$f":"'Supp val'!C15","v":"Org. Name"},null,null,null,null,null,null,null,null,null,null,"Original pop factors",null,null,null,"Recalculated pop factors using post-census ERP"]
[null,{"$f":"Names!I9","v":2047},{"$f":"Names!F9","v":"Albury "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C13,'ABS pop cen'!$I$19:$I$146,0)))","v":1.4349332013854577E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C13,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2393857271906006E-2},null,{"$f":"'Pop calcs'!K14","v":9.0164879511126488E-3},{"$f":"'Pop calcs'!L14","v":1.6488413547237075E-2},{"$f":"'Pop calcs'!M14","v":1.5046968035940758E-2},null,{"$f":"MAX(0,D13-G13)","v":5.3328440627419278E-3},{"$f":"MAX(0,E13-H13)","v":0},null,{"$f":"'Pop calcs'!R14","v":4.066833114690362E-3},{"$f":"'Pop calcs'!S14","v":0},{"$f":"(1+N13)*(1+O13)-1","v":4.0668331146904713E-3},null,{"$f":"K13","v":5.3328440627419278E-3},{"$f":"L13","v":0},{"$f":"(1+R13)*(1+S13)-1","v":5.332844062742037E-3},{"$f":"T13-P13","v":1.2660109480515658E-3}]
[null,{"$f":"Names!I10","v":2079},{"$f":"Names!F10","v":"Armidale Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C14,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C14,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K15","v":1.1178537208559566E-3},{"$f":"'Pop calcs'!L15","v":1.5570664867389837E-3},{"$f":"'Pop calcs'!M15","v":6.4659527177207514E-3},null,0,0,null,{"$f":"'Pop calcs'!R15","v":0},{"$f":"'Pop calcs'!S15","v":0},{"$f":"(1+N14)*(1+O14)-1","v":0},null,0,0,{"$f":"(1+R14)*(1+S14)-1","v":0},{"$f":"T14-P14","v":0}]
[null,{"$f":"Names!I11","v":54},{"$f":"Names!F11","v":"Ballina "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C15,'ABS pop cen'!$I$19:$I$146,0)))","v":1.4289847975604841E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C15,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3232680111479267E-2},null,{"$f":"'Pop calcs'!K16","v":2.0434018554088846E-2},{"$f":"'Pop calcs'!L16","v":1.0294002963425095E-2},{"$f":"'Pop calcs'!M16","v":1.2945718828071769E-2},null,0,2.938677148054172E-3,null,{"$f":"'Pop calcs'!R16","v":0},{"$f":"'Pop calcs'!S16","v":1.9127151542634915E-3},1.9127151542635001E-3,null,0,2.938677148054172E-3,2.9386771480541807E-3,1.0259619937906805E-3]
[null,{"$f":"Names!I12","v":55},{"$f":"Names!F12","v":"Balranald "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C16,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C16,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K17","v":8.3665338645418329E-3},{"$f":"'Pop calcs'!L17","v":0},{"$f":"'Pop calcs'!M17","v":0},null,0,0,null,{"$f":"'Pop calcs'!R17","v":0},{"$f":"'Pop calcs'!S17","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I13","v":2043},{"$f":"Names!F13","v":"Bathurst Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C17,'ABS pop cen'!$I$19:$I$146,0)))","v":5.0536662262095078E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C17,'ABS pop cen'!$I$19:$I$146,0)))","v":6.8734863337562846E-3},null,{"$f":"'Pop calcs'!K18","v":7.0499309542844685E-3},{"$f":"'Pop calcs'!L18","v":1.1176718684099536E-2},{"$f":"'Pop calcs'!M18","v":7.0951016509755768E-3},null,0,0,null,{"$f":"'Pop calcs'!R18","v":1.7549851238591301E-3},{"$f":"'Pop calcs'!S18","v":1.2110526535523622E-3},2.9681631568025946E-3,null,0,0,0,-2.9681631568025946E-3]
[null,{"$f":"Names!I14","v":2099},{"$f":"Names!F14","v":"Bayside"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C18,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2512241488565001E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C18,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7011640741457779E-3},null,{"$f":"'Pop calcs'!K19","v":8.9053355148294155E-3},{"$f":"'Pop calcs'!L19","v":7.3827000499261733E-3},{"$f":"'Pop calcs'!M19","v":5.0626110674877054E-3},null,3.6069059737355857E-3,0,null,{"$f":"'Pop calcs'!R19","v":8.5938654989019536E-3},{"$f":"'Pop calcs'!S19","v":0},8.5938654989019536E-3,null,3.6069059737355857E-3,0,3.6069059737355857E-3,-4.9869595251663679E-3]
[null,{"$f":"Names!I15","v":60},{"$f":"Names!F15","v":"Bega Valley "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C19,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1007548032936798E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C19,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1311897287972661E-2},null,{"$f":"'Pop calcs'!K20","v":9.2573544538160878E-3},{"$f":"'Pop calcs'!L20","v":4.7645517350909236E-3},{"$f":"'Pop calcs'!M20","v":7.8560371517027872E-3},null,1.7501935791207103E-3,6.5473455528817373E-3,null,{"$f":"'Pop calcs'!R20","v":0},{"$f":"'Pop calcs'!S20","v":4.334210142248566E-3},4.3342101422485513E-3,null,1.7501935791207103E-3,6.5473455528817373E-3,8.3089982541493246E-3,3.9747881119007733E-3]
[null,{"$f":"Names!I16","v":61},{"$f":"Names!F16","v":"Bellingen "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C20,'ABS pop cen'!$I$19:$I$146,0)))","v":7.6769537847383162E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C20,'ABS pop cen'!$I$19:$I$146,0)))","v":5.4091116867285294E-3},null,{"$f":"'Pop calcs'!K21","v":5.4374093765103913E-3},{"$f":"'Pop calcs'!L21","v":4.6882325363338024E-4},{"$f":"'Pop calcs'!M21","v":1.11123458162018E-3},null,2.239544408227925E-3,4.9402884330951493E-3,null,{"$f":"'Pop calcs'!R21","v":5.9533394882629233E-3},{"$f":"'Pop calcs'!S21","v":7.5969201644157294E-3},1.3595486697482562E-2,null,2.239544408227925E-3,4.9402884330951493E-3,7.1908968366585224E-3,-6.4045898608240392E-3]
[null,{"$f":"Names!I17","v":62},{"$f":"Names!F17","v":"Berrigan "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C21,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C21,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K22","v":2.2632968691059978E-3},{"$f":"'Pop calcs'!L22","v":2.9352412401394239E-3},{"$f":"'Pop calcs'!M22","v":4.1270410909743406E-3},null,0,0,null,{"$f":"'Pop calcs'!R22","v":1.6224174166082723E-3},{"$f":"'Pop calcs'!S22","v":0},1.6224174166081795E-3,null,0,0,0,-1.6224174166081795E-3]
[null,{"$f":"Names!I18","v":64},{"$f":"Names!F18","v":"Blacktown "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C22,'ABS pop cen'!$I$19:$I$146,0)))","v":3.0349733254297462E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C22,'ABS pop cen'!$I$19:$I$146,0)))","v":2.2030452958999636E-2},null,{"$f":"'Pop calcs'!K23","v":2.2801859701900726E-2},{"$f":"'Pop calcs'!L23","v":2.3725868201688885E-2},{"$f":"'Pop calcs'!M23","v":1.23720025586487E-2},null,7.5478735523967361E-3,0,null,{"$f":"'Pop calcs'!R23","v":0},{"$f":"'Pop calcs'!S23","v":0},0,null,7.5478735523967361E-3,0,7.5478735523968332E-3,7.5478735523968332E-3]
[null,{"$f":"Names!I19","v":65},{"$f":"Names!F19","v":"Bland "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C23,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C23,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K24","v":5.9692583196537831E-4},{"$f":"'Pop calcs'!L24","v":0},{"$f":"'Pop calcs'!M24","v":2.8506271379703536E-4},null,0,0,null,{"$f":"'Pop calcs'!R24","v":0},{"$f":"'Pop calcs'!S24","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I20","v":66},{"$f":"Names!F20","v":"Blayney "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C24,'ABS pop cen'!$I$19:$I$146,0)))","v":4.1677870395266936E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C24,'ABS pop cen'!$I$19:$I$146,0)))","v":5.2215825411701111E-3},null,{"$f":"'Pop calcs'!K25","v":3.3867690223526756E-4},{"$f":"'Pop calcs'!L25","v":3.4144729595770459E-3},{"$f":"'Pop calcs'!M25","v":3.9776392173726085E-3},null,3.8291101372914262E-3,1.8071095815930653E-3,null,{"$f":"'Pop calcs'!R25","v":2.0347544257354303E-4},{"$f":"'Pop calcs'!S25","v":1.0760777735056718E-4},3.1110511546406094E-4,null,3.8291101372914262E-3,1.8071095815930653E-3,5.6431393405025343E-3,5.3320342250384734E-3]
[null,{"$f":"Names!I21","v":67},{"$f":"Names!F21","v":"Blue Mountains "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C25,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C25,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K26","v":2.2966726954324921E-4},{"$f":"'Pop calcs'!L26","v":2.2391715065425791E-4},{"$f":"'Pop calcs'!M26","v":8.2249242621557528E-4},null,0,0,null,{"$f":"'Pop calcs'!R26","v":8.7009508066145352E-4},{"$f":"'Pop calcs'!S26","v":0},8.7009508066149266E-4,null,0,0,0,-8.7009508066149266E-4]
[null,{"$f":"Names!I22","v":68},{"$f":"Names!F22","v":"Bogan "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C26,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C26,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K27","v":2.8492962581531067E-2},{"$f":"'Pop calcs'!L27","v":0},{"$f":"'Pop calcs'!M27","v":0},null,0,0,null,{"$f":"'Pop calcs'!R27","v":0},{"$f":"'Pop calcs'!S27","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I23","v":72},{"$f":"Names!F23","v":"Bourke "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C27,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C27,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K28","v":0},{"$f":"'Pop calcs'!L28","v":0},{"$f":"'Pop calcs'!M28","v":0},null,0,0,null,{"$f":"'Pop calcs'!R28","v":1.3513513513513598E-2},{"$f":"'Pop calcs'!S28","v":0},1.3513513513513598E-2,null,0,0,0,-1.3513513513513598E-2]
[null,{"$f":"Names!I24","v":73},{"$f":"Names!F24","v":"Brewarrina "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C28,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C28,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K29","v":0},{"$f":"'Pop calcs'!L29","v":0},{"$f":"'Pop calcs'!M29","v":0},null,0,0,null,{"$f":"'Pop calcs'!R29","v":0},{"$f":"'Pop calcs'!S29","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I25","v":74},{"$f":"Names!F25","v":"Broken Hill "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C29,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C29,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K30","v":5.6332679283498952E-3},{"$f":"'Pop calcs'!L30","v":0},{"$f":"'Pop calcs'!M30","v":7.1903649110192339E-4},null,0,0,null,{"$f":"'Pop calcs'!R30","v":0},{"$f":"'Pop calcs'!S30","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I26","v":75},{"$f":"Names!F26","v":"Burwood"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C30,'ABS pop cen'!$I$19:$I$146,0)))","v":7.7257483542416683E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C30,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K31","v":3.5700926811021987E-2},{"$f":"'Pop calcs'!L31","v":3.6874855957593914E-3},{"$f":"'Pop calcs'!M31","v":1.2423498369186792E-2},null,0,0,null,{"$f":"'Pop calcs'!R31","v":0},{"$f":"'Pop calcs'!S31","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I27","v":76},{"$f":"Names!F27","v":"Byron "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C31,'ABS pop cen'!$I$19:$I$146,0)))","v":1.8347575090737589E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C31,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2460359778856622E-2},null,{"$f":"'Pop calcs'!K32","v":3.8263251168036087E-3},{"$f":"'Pop calcs'!L32","v":3.1736549303662772E-3},{"$f":"'Pop calcs'!M32","v":3.9083902545932721E-3},null,1.452124997393398E-2,9.2867048484903455E-3,null,{"$f":"'Pop calcs'!R32","v":1.6073888710708785E-2},{"$f":"'Pop calcs'!S32","v":9.2662421958777715E-3},2.5489075452409526E-2,null,1.452124997393398E-2,9.2867048484903455E-3,2.3942809384963404E-2,-1.5462660674461226E-3]
[null,{"$f":"Names!I28","v":77},{"$f":"Names!F28","v":"Cabonne"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C32,'ABS pop cen'!$I$19:$I$146,0)))","v":2.6179914188058095E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C32,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K33","v":1.2478402764446151E-3},{"$f":"'Pop calcs'!L33","v":2.3349210796675072E-3},{"$f":"'Pop calcs'!M33","v":6.3979526551503517E-4},null,1.3701511423611945E-3,0,null,{"$f":"'Pop calcs'!R33","v":2.0532160615836259E-3},{"$f":"'Pop calcs'!S33","v":3.5869973294566423E-3},5.6475782715699197E-3,null,1.3701511423611945E-3,0,1.3701511423611645E-3,-4.2774271292087551E-3]
[null,{"$f":"Names!I29","v":78},{"$f":"Names!F29","v":"Camden"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C33,'ABS pop cen'!$I$19:$I$146,0)))","v":7.3385715242752836E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C33,'ABS pop cen'!$I$19:$I$146,0)))","v":6.9491872999456028E-2},null,{"$f":"'Pop calcs'!K34","v":2.0346543146337281E-2},{"$f":"'Pop calcs'!L34","v":3.1256658635328054E-2},{"$f":"'Pop calcs'!M34","v":5.5135421701775995E-2},null,5.3039172096415552E-2,3.8235214364127974E-2,null,{"$f":"'Pop calcs'!R34","v":4.2619341294601362E-2},{"$f":"'Pop calcs'!S34","v":3.1073461868953163E-2},7.5017133640152389E-2,null,5.3039172096415552E-2,3.8235214364127974E-2,9.3302350575346082E-2,1.8285216935193693E-2]
[null,{"$f":"Names!I30","v":79},{"$f":"Names!F30","v":"Campbelltown "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C34,'ABS pop cen'!$I$19:$I$146,0)))","v":1.9480745977118463E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C34,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3240803571937798E-2},null,{"$f":"'Pop calcs'!K35","v":1.3314404938590265E-2},{"$f":"'Pop calcs'!L35","v":5.4244867959295645E-3},{"$f":"'Pop calcs'!M35","v":1.5259009577248735E-2},null,6.1663410385281985E-3,7.8163167760082336E-3,null,{"$f":"'Pop calcs'!R35","v":5.2097478417878467E-3},{"$f":"'Pop calcs'!S35","v":3.9518597611932632E-3},9.1821957958428957E-3,null,6.1663410385281985E-3,7.8163167760082336E-3,1.4030855889442417E-2,4.8486600935995217E-3]
[null,{"$f":"Names!I31","v":1989},{"$f":"Names!F31","v":"Canada Bay "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C35,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C35,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K36","v":8.7972854090737713E-4},{"$f":"'Pop calcs'!L36","v":9.0326055027905618E-3},{"$f":"'Pop calcs'!M36","v":1.1657229861540659E-3},null,0,0,null,{"$f":"'Pop calcs'!R36","v":4.6713717850766718E-3},{"$f":"'Pop calcs'!S36","v":0},4.6713717850765946E-3,null,0,0,0,-4.6713717850765946E-3]
[null,{"$f":"Names!I32","v":2080},{"$f":"Names!F32","v":"Canterbury-Bankstown"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C36,'ABS pop cen'!$I$19:$I$146,0)))","v":3.0445258571234479E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C36,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K37","v":5.5310388888231603E-3},{"$f":"'Pop calcs'!L37","v":3.5568610127874892E-4},{"$f":"'Pop calcs'!M37","v":2.7821695335676017E-3},null,0,0,null,{"$f":"'Pop calcs'!R37","v":1.270853995920594E-3},{"$f":"'Pop calcs'!S37","v":0},1.2708539959205289E-3,null,0,0,0,-1.2708539959205289E-3]
[null,{"$f":"Names!I33","v":81},{"$f":"Names!F33","v":"Carrathool "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C37,'ABS pop cen'!$I$19:$I$146,0)))","v":9.7970608817354865E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C37,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K38","v":0},{"$f":"'Pop calcs'!L38","v":0},{"$f":"'Pop calcs'!M38","v":0},null,9.7970608817354865E-3,0,null,{"$f":"'Pop calcs'!R38","v":0},{"$f":"'Pop calcs'!S38","v":0},0,null,9.7970608817354865E-3,0,9.7970608817354865E-3,9.7970608817354865E-3]
[null,{"$f":"Names!I34","v":2088},{"$f":"Names!F34","v":"Central Coast"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C38,'ABS pop cen'!$I$19:$I$146,0)))","v":5.4638001512250511E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C38,'ABS pop cen'!$I$19:$I$146,0)))","v":3.7802499229255826E-3},null,{"$f":"'Pop calcs'!K39","v":2.56885468962605E-3},{"$f":"'Pop calcs'!L39","v":2.7014858171994596E-3},{"$f":"'Pop calcs'!M39","v":2.3525574177222699E-3},null,2.8949454615990011E-3,1.078764105726123E-3,null,{"$f":"'Pop calcs'!R39","v":2.9178545060635597E-3},{"$f":"'Pop calcs'!S39","v":1.1733847794727823E-3},4.0946630516025539E-3,null,2.8949454615990011E-3,1.078764105726123E-3,3.9768325305771235E-3,-1.1783052102543046E-4]
[null,{"$f":"Names!I35","v":83},{"$f":"Names!F35","v":"Central Darling "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C39,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C39,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K40","v":0},{"$f":"'Pop calcs'!L40","v":5.8343057176196032E-3},{"$f":"'Pop calcs'!M40","v":0},null,0,0,null,{"$f":"'Pop calcs'!R40","v":0},{"$f":"'Pop calcs'!S40","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I36","v":84},{"$f":"Names!F36","v":"Cessnock "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C40,'ABS pop cen'!$I$19:$I$146,0)))","v":2.5903664059283571E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C40,'ABS pop cen'!$I$19:$I$146,0)))","v":2.8636553340396054E-2},null,{"$f":"'Pop calcs'!K41","v":2.1125324906987413E-2},{"$f":"'Pop calcs'!L41","v":2.7720465082408913E-2},{"$f":"'Pop calcs'!M41","v":2.8512482904100699E-2},null,4.7783391522961578E-3,9.16088257987141E-4,null,{"$f":"'Pop calcs'!R41","v":1.8248795772964413E-4},{"$f":"'Pop calcs'!S41","v":1.0767139694390637E-3},1.2593984145019554E-3,null,4.7783391522961578E-3,9.16088257987141E-4,5.6988047906734174E-3,4.4394063761714619E-3]
[null,{"$f":"Names!I37","v":2037},{"$f":"Names!F37","v":"Clarence Valley"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C41,'ABS pop cen'!$I$19:$I$146,0)))","v":4.9696300386525838E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C41,'ABS pop cen'!$I$19:$I$146,0)))","v":2.6525198938992078E-2},null,{"$f":"'Pop calcs'!K42","v":8.1886668850311168E-3},{"$f":"'Pop calcs'!L42","v":7.0830826450801292E-3},{"$f":"'Pop calcs'!M42","v":1.0494632821031883E-2},null,0,1.9442116293911949E-2,null,{"$f":"'Pop calcs'!R42","v":0},{"$f":"'Pop calcs'!S42","v":1.723314428059879E-2},1.7233144280598856E-2,null,0,1.9442116293911949E-2,1.9442116293912015E-2,2.2089720133131596E-3]
[null,{"$f":"Names!I38","v":85},{"$f":"Names!F38","v":"Cobar "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C42,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C42,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K43","v":3.4567901234567903E-3},{"$f":"'Pop calcs'!L43","v":0},{"$f":"'Pop calcs'!M43","v":0},null,0,0,null,{"$f":"'Pop calcs'!R43","v":0},{"$f":"'Pop calcs'!S43","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I39","v":86},{"$f":"Names!F39","v":"Coffs Harbour "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C43,'ABS pop cen'!$I$19:$I$146,0)))","v":7.2217502124043431E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C43,'ABS pop cen'!$I$19:$I$146,0)))","v":6.3264445381694401E-3},null,{"$f":"'Pop calcs'!K44","v":4.9092977309465368E-3},{"$f":"'Pop calcs'!L44","v":4.6124515692585232E-3},{"$f":"'Pop calcs'!M44","v":3.4457889253946632E-3},null,2.3124524814578063E-3,1.7139929689109169E-3,null,{"$f":"'Pop calcs'!R44","v":4.7668553917325045E-5},{"$f":"'Pop calcs'!S44","v":1.0796837541757432E-3},1.1274037750563792E-3,null,2.3124524814578063E-3,1.7139929689109169E-3,4.0304089776628249E-3,2.9030052026064457E-3]
[null,{"$f":"Names!I40","v":90},{"$f":"Names!F40","v":"Coolamon "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C44,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C44,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1373976342128334E-3},null,{"$f":"'Pop calcs'!K45","v":0},{"$f":"'Pop calcs'!L45","v":4.3754972155926808E-3},{"$f":"'Pop calcs'!M45","v":0},null,0,0,null,{"$f":"'Pop calcs'!R45","v":0},{"$f":"'Pop calcs'!S45","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I41","v":93},{"$f":"Names!F41","v":"Coonamble "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C45,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C45,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K46","v":0},{"$f":"'Pop calcs'!L46","v":0},{"$f":"'Pop calcs'!M46","v":7.9968012794882047E-4},null,{"$f":"MAX(0,D45-G45)","v":0},{"$f":"MAX(0,E45-H45)","v":0},null,{"$f":"'Pop calcs'!R46","v":0},{"$f":"'Pop calcs'!S46","v":0},0,null,{"$f":"K45","v":0},{"$f":"L45","v":0},0,{"$f":"T45-P45","v":0}]
[null,{"$f":"Names!I42","v":2094},{"$f":"Names!F42","v":"Cootamundra-Gundagai Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C46,'ABS pop cen'!$I$19:$I$146,0)))","v":2.3799030409872302E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C46,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3190291945128774E-3},null,{"$f":"'Pop calcs'!K47","v":0},{"$f":"'Pop calcs'!L47","v":3.3969166448915601E-3},{"$f":"'Pop calcs'!M47","v":9.7666847531199135E-4},null,2.3799030409872302E-3,0,null,{"$f":"'Pop calcs'!R47","v":0},{"$f":"'Pop calcs'!S47","v":0},0,null,2.3799030409872302E-3,0,2.3799030409872302E-3,2.3799030409872302E-3]
[null,{"$f":"Names!I43","v":97},{"$f":"Names!F43","v":"Cowra "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C47,'ABS pop cen'!$I$19:$I$146,0)))","v":6.2932662051595756E-4},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C47,'ABS pop cen'!$I$19:$I$146,0)))","v":2.5943396226415505E-3},null,{"$f":"'Pop calcs'!K48","v":2.1530070331563082E-3},{"$f":"'Pop calcs'!L48","v":2.6532607177768468E-3},{"$f":"'Pop calcs'!M48","v":1.6386726751331422E-3},null,0,0,null,{"$f":"'Pop calcs'!R48","v":0},{"$f":"'Pop calcs'!S48","v":1.509478836103066E-3},1.5094788361029732E-3,null,0,0,0,-1.5094788361029732E-3]
[null,{"$f":"Names!I44","v":2090},{"$f":"Names!F44","v":"Cumberland"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C48,'ABS pop cen'!$I$19:$I$146,0)))","v":2.6779792519178169E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C48,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K49","v":0},{"$f":"'Pop calcs'!L49","v":0},{"$f":"'Pop calcs'!M49","v":6.1142035393901449E-3},null,2.6779792519178169E-3,0,null,{"$f":"'Pop calcs'!R49","v":5.0568847767473724E-3},{"$f":"'Pop calcs'!S49","v":0},5.0568847767473724E-3,null,2.6779792519178169E-3,0,2.6779792519178169E-3,-2.3789055248295554E-3]
[null,{"$f":"Names!I45","v":2098},{"$f":"Names!F45","v":"Dubbo Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C49,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1569212630337944E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C49,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1072664359861539E-2},null,{"$f":"'Pop calcs'!K50","v":6.1338190389457333E-3},{"$f":"'Pop calcs'!L50","v":1.1337927447666103E-2},{"$f":"'Pop calcs'!M50","v":1.2347231303123271E-2},null,5.4353935913922105E-3,0,null,{"$f":"'Pop calcs'!R50","v":8.4762230836408527E-5},{"$f":"'Pop calcs'!S50","v":0},8.4762230836421537E-5,null,5.4353935913922105E-3,0,5.4353935913922236E-3,5.350631360555802E-3]
[null,{"$f":"Names!I46","v":104},{"$f":"Names!F46","v":"Dungog "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C50,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2348330290991028E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C50,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0288502333474669E-2},null,{"$f":"'Pop calcs'!K51","v":9.1659028414298807E-3},{"$f":"'Pop calcs'!L51","v":5.2645433008686494E-3},{"$f":"'Pop calcs'!M51","v":3.4511483993811733E-3},null,3.1824274495611468E-3,5.02395903260602E-3,null,{"$f":"'Pop calcs'!R51","v":1.651866519083494E-2},{"$f":"'Pop calcs'!S51","v":7.1526752421777993E-3},2.3789493080556889E-2,null,3.1824274495611468E-3,5.02395903260602E-3,8.2223748672978214E-3,-1.5567118213259068E-2]
[null,{"$f":"Names!I47","v":2091},{"$f":"Names!F47","v":"Edward River"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C51,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C51,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K52","v":0},{"$f":"'Pop calcs'!L52","v":8.0851637245654229E-4},{"$f":"'Pop calcs'!M52","v":9.0101686188698673E-4},null,0,0,null,{"$f":"'Pop calcs'!R52","v":0},{"$f":"'Pop calcs'!S52","v":7.3376747327835211E-3},7.3376747327835723E-3,null,0,0,0,-7.3376747327835723E-3]
[null,{"$f":"Names!I48","v":105},{"$f":"Names!F48","v":"Eurobodalla "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C52,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5548531810766653E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C52,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5335575523317102E-2},null,{"$f":"'Pop calcs'!K53","v":2.788043830642547E-3},{"$f":"'Pop calcs'!L53","v":4.2555874286795067E-3},{"$f":"'Pop calcs'!M53","v":4.5236336779911372E-3},null,1.2760487980124106E-2,1.1079988094637595E-2,null,{"$f":"'Pop calcs'!R53","v":9.7675203898987244E-3},{"$f":"'Pop calcs'!S53","v":6.1404902980447332E-3},1.5967988052133508E-2,null,1.2760487980124106E-2,1.1079988094637595E-2,2.3981862129663245E-2,8.0138740775297368E-3]
[null,{"$f":"Names!I49","v":107},{"$f":"Names!F49","v":"Fairfield "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C53,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C53,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K54","v":3.6830028828616817E-3},{"$f":"'Pop calcs'!L54","v":4.7191370720782487E-3},{"$f":"'Pop calcs'!M54","v":1.0019816971343323E-3},null,0,0,null,{"$f":"'Pop calcs'!R54","v":0},{"$f":"'Pop calcs'!S54","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I50","v":2092},{"$f":"Names!F50","v":"Federation"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C54,'ABS pop cen'!$I$19:$I$146,0)))","v":7.454401268834232E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C54,'ABS pop cen'!$I$19:$I$146,0)))","v":9.2096977329974017E-3},null,{"$f":"'Pop calcs'!K55","v":4.3668122270742356E-3},{"$f":"'Pop calcs'!L55","v":4.3615216864550518E-3},{"$f":"'Pop calcs'!M55","v":7.596067917783735E-3},null,3.0875890417599965E-3,4.8481760465423499E-3,null,{"$f":"'Pop calcs'!R55","v":8.7413502176382323E-3},{"$f":"'Pop calcs'!S55","v":6.3527640278306244E-3},1.5149645980686355E-2,null,3.0875890417599965E-3,4.8481760465423499E-3,7.9507342635363187E-3,-7.1989117171500361E-3]
[null,{"$f":"Names!I51","v":108},{"$f":"Names!F51","v":"Forbes "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C55,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C55,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K56","v":2.8932140978432403E-3},{"$f":"'Pop calcs'!L56","v":5.1209832287799257E-4},{"$f":"'Pop calcs'!M56","v":5.0018757033887707E-4},null,0,0,null,{"$f":"'Pop calcs'!R56","v":0},{"$f":"'Pop calcs'!S56","v":7.982534561764824E-4},7.9825345617656751E-4,null,0,0,0,-7.9825345617656751E-4]
[null,{"$f":"Names!I52","v":2093},{"$f":"Names!F52","v":"Georges River"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C56,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C56,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K57","v":6.2646828504306969E-3},{"$f":"'Pop calcs'!L57","v":3.6975945017182132E-3},{"$f":"'Pop calcs'!M57","v":9.7993153902946502E-3},null,0,0,null,{"$f":"'Pop calcs'!R57","v":0},{"$f":"'Pop calcs'!S57","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I53","v":109},{"$f":"Names!F53","v":"Gilgandra "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C57,'ABS pop cen'!$I$19:$I$146,0)))","v":6.9476609541463397E-4},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C57,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K58","v":5.9090013787669888E-4},{"$f":"'Pop calcs'!L58","v":3.0716068343252063E-3},{"$f":"'Pop calcs'!M58","v":0},null,1.0386595753793509E-4,0,null,{"$f":"'Pop calcs'!R58","v":0},{"$f":"'Pop calcs'!S58","v":0},0,null,1.0386595753793509E-4,0,1.038659575378631E-4,1.038659575378631E-4]
[null,{"$f":"Names!I54","v":2053},{"$f":"Names!F54","v":"Glen Innes Severn"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C58,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C58,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K59","v":3.854389721627409E-3},{"$f":"'Pop calcs'!L59","v":0},{"$f":"'Pop calcs'!M59","v":1.4982293652955599E-3},null,0,0,null,{"$f":"'Pop calcs'!R59","v":0},{"$f":"'Pop calcs'!S59","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I55","v":2032},{"$f":"Names!F55","v":"Goulburn Mulwaree"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C59,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3675974810762659E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C59,'ABS pop cen'!$I$19:$I$146,0)))","v":8.3458835341365667E-3},null,{"$f":"'Pop calcs'!K60","v":1.357378320729106E-2},{"$f":"'Pop calcs'!L60","v":1.4545624619989711E-2},{"$f":"'Pop calcs'!M60","v":8.6296480368680244E-3},null,1.0219160347159882E-4,0,null,{"$f":"'Pop calcs'!R60","v":1.4421081718920224E-4},{"$f":"'Pop calcs'!S60","v":0},1.4421081718918316E-4,null,1.0219160347159882E-4,0,1.0219160347157974E-4,-4.2019213717603421E-5]
[null,{"$f":"Names!I56","v":2049},{"$f":"Names!F56","v":"Greater Hume "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C60,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1497450162262446E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C60,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7966816390136531E-2},null,{"$f":"'Pop calcs'!K61","v":7.8947368421052634E-3},{"$f":"'Pop calcs'!L61","v":5.9760956175298804E-3},{"$f":"'Pop calcs'!M61","v":1.0353753235547885E-2},null,3.6027133201571825E-3,1.199072077260665E-2,null,{"$f":"'Pop calcs'!R61","v":0},{"$f":"'Pop calcs'!S61","v":1.0441539505141146E-2},1.0441539505141151E-2,null,3.6027133201571825E-3,1.199072077260665E-2,1.5636633222209761E-2,5.1950937170686107E-3]
[null,{"$f":"Names!I57","v":118},{"$f":"Names!F57","v":"Griffith "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C61,'ABS pop cen'!$I$19:$I$146,0)))","v":4.9521416164677312E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C61,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K62","v":5.2283826486641772E-3},{"$f":"'Pop calcs'!L62","v":3.6779047088325439E-3},{"$f":"'Pop calcs'!M62","v":8.2127705863156743E-3},null,0,0,null,{"$f":"'Pop calcs'!R62","v":0},{"$f":"'Pop calcs'!S62","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I58","v":120},{"$f":"Names!F58","v":"Gunnedah "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C62,'ABS pop cen'!$I$19:$I$146,0)))","v":7.5951329148260527E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C62,'ABS pop cen'!$I$19:$I$146,0)))","v":6.4610414583492481E-3},null,{"$f":"'Pop calcs'!K63","v":0},{"$f":"'Pop calcs'!L63","v":1.3217799970627112E-3},{"$f":"'Pop calcs'!M63","v":2.2172629760276438E-2},null,7.5951329148260527E-3,5.1392614612865367E-3,null,{"$f":"'Pop calcs'!R63","v":7.8864353312302349E-4},{"$f":"'Pop calcs'!S63","v":5.6962200467105509E-4},1.3587147665043986E-3,null,7.5951329148260527E-3,5.1392614612865367E-3,1.2773427749995125E-2,1.1414712983490727E-2]
[null,{"$f":"Names!I59","v":2039},{"$f":"Names!F59","v":"Gwydir "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C63,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C63,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K64","v":2.6227051330086175E-3},{"$f":"'Pop calcs'!L64","v":9.7122738861235884E-4},{"$f":"'Pop calcs'!M64","v":4.7562425683709869E-4},null,0,0,null,{"$f":"'Pop calcs'!R64","v":0},{"$f":"'Pop calcs'!S64","v":3.5579290559998003E-3},3.5579290559997201E-3,null,0,0,0,-3.5579290559997201E-3]
[null,{"$f":"Names!I60","v":125},{"$f":"Names!F60","v":"Hawkesbury "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C64,'ABS pop cen'!$I$19:$I$146,0)))","v":4.5575049894253095E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C64,'ABS pop cen'!$I$19:$I$146,0)))","v":1.9718894555806887E-3},null,{"$f":"'Pop calcs'!K65","v":5.7043133986247139E-3},{"$f":"'Pop calcs'!L65","v":3.6660359508041626E-3},{"$f":"'Pop calcs'!M65","v":4.5047126224357793E-3},null,0,0,null,{"$f":"'Pop calcs'!R65","v":1.1468339084730796E-3},{"$f":"'Pop calcs'!S65","v":2.3093061499402517E-4},1.3780293625269557E-3,null,0,0,0,-1.3780293625269557E-3]
[null,{"$f":"Names!I61","v":126},{"$f":"Names!F61","v":"Hay "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C65,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C65,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K66","v":3.3003300330033004E-3},{"$f":"'Pop calcs'!L66","v":4.8328634716069269E-3},{"$f":"'Pop calcs'!M66","v":3.8955979742890534E-4},null,0,0,null,{"$f":"'Pop calcs'!R66","v":0},{"$f":"'Pop calcs'!S66","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I62","v":2081},{"$f":"Names!F62","v":"Hilltops"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C66,'ABS pop cen'!$I$19:$I$146,0)))","v":3.3504345094754751E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C66,'ABS pop cen'!$I$19:$I$146,0)))","v":2.6087863925701171E-3},null,{"$f":"'Pop calcs'!K67","v":0},{"$f":"'Pop calcs'!L67","v":0},{"$f":"'Pop calcs'!M67","v":3.7797746398516617E-3},null,3.3504345094754751E-3,2.6087863925701171E-3,null,{"$f":"'Pop calcs'!R67","v":0},{"$f":"'Pop calcs'!S67","v":0},0,null,3.3504345094754751E-3,2.6087863925701171E-3,5.9679614700030026E-3,5.9679614700030026E-3]
[null,{"$f":"Names!I63","v":129},{"$f":"Names!F63","v":"Hornsby "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C67,'ABS pop cen'!$I$19:$I$146,0)))","v":4.9152254336770618E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C67,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K68","v":4.6252810747730057E-3},{"$f":"'Pop calcs'!L68","v":2.2645990693050165E-3},{"$f":"'Pop calcs'!M68","v":2.2964593999486673E-3},null,2.8994435890405609E-4,0,null,{"$f":"'Pop calcs'!R68","v":0},{"$f":"'Pop calcs'!S68","v":0},0,null,2.8994435890405609E-4,0,2.8994435890394854E-4,2.8994435890394854E-4]
[null,{"$f":"Names!I64","v":131},{"$f":"Names!F64","v":"Hunters Hill "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C68,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C68,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K69","v":1.4707427250761635E-3},{"$f":"'Pop calcs'!L69","v":0},{"$f":"'Pop calcs'!M69","v":0},null,0,0,null,{"$f":"'Pop calcs'!R69","v":0},{"$f":"'Pop calcs'!S69","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I65","v":2083},{"$f":"Names!F65","v":"Inner West"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C69,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C69,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K70","v":2.374927319034633E-4},{"$f":"'Pop calcs'!L70","v":0},{"$f":"'Pop calcs'!M70","v":0},null,0,0,null,{"$f":"'Pop calcs'!R70","v":5.5417021664624063E-3},{"$f":"'Pop calcs'!S70","v":0},5.5417021664623256E-3,null,0,0,0,-5.5417021664623256E-3]
[null,{"$f":"Names!I66","v":133},{"$f":"Names!F66","v":"Inverell "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C70,'ABS pop cen'!$I$19:$I$146,0)))","v":2.228536408712678E-4},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C70,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K71","v":3.3141423088278714E-2},{"$f":"'Pop calcs'!L71","v":2.3678529145483669E-3},{"$f":"'Pop calcs'!M71","v":2.4519820187985288E-3},null,0,0,null,{"$f":"'Pop calcs'!R71","v":0},{"$f":"'Pop calcs'!S71","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I67","v":135},{"$f":"Names!F67","v":"Junee "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C71,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0866190624030381E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C71,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5506280043409149E-4},null,{"$f":"'Pop calcs'!K72","v":5.1736881005173688E-3},{"$f":"'Pop calcs'!L72","v":8.1242532855436075E-3},{"$f":"'Pop calcs'!M72","v":6.2732342007434947E-3},null,0,0,null,{"$f":"'Pop calcs'!R72","v":0},{"$f":"'Pop calcs'!S72","v":1.1627449169729423E-3},1.1627449169728798E-3,null,0,0,0,-1.1627449169728798E-3]
[null,{"$f":"Names!I68","v":136},{"$f":"Names!F68","v":"Kempsey "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C72,'ABS pop cen'!$I$19:$I$146,0)))","v":7.9535328867033073E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C72,'ABS pop cen'!$I$19:$I$146,0)))","v":8.9712527011982512E-3},null,{"$f":"'Pop calcs'!K73","v":5.076142131979695E-3},{"$f":"'Pop calcs'!L73","v":1.0363423212192262E-2},{"$f":"'Pop calcs'!M73","v":1.2974006464241817E-2},null,2.8773907547236122E-3,0,null,{"$f":"'Pop calcs'!R73","v":9.4228299074229811E-4},{"$f":"'Pop calcs'!S73","v":0},9.4228299074239352E-4,null,2.8773907547236122E-3,0,2.8773907547237076E-3,1.9351077639813141E-3]
[null,{"$f":"Names!I69","v":137},{"$f":"Names!F69","v":"Kiama "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C73,'ABS pop cen'!$I$19:$I$146,0)))","v":6.7031222437818894E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C73,'ABS pop cen'!$I$19:$I$146,0)))","v":5.8261783774311571E-3},null,{"$f":"'Pop calcs'!K74","v":4.1960389392413566E-3},{"$f":"'Pop calcs'!L74","v":0},{"$f":"'Pop calcs'!M74","v":"."},null,2.5070833045405328E-3,5.8261783774311571E-3,null,{"$f":"'Pop calcs'!R74","v":8.7193269248478991E-3},{"$f":"'Pop calcs'!S74","v":1.3552881570614295E-2},2.2390380500650231E-2,null,2.5070833045405328E-3,5.8261783774311571E-3,8.3478683965110267E-3,-1.4042512104139204E-2]
[null,{"$f":"Names!I70","v":139},{"$f":"Names!F70","v":"Ku-ring-gai"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C74,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1095348671341654E-4},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C74,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K75","v":8.7285729309075615E-3},{"$f":"'Pop calcs'!L75","v":4.4274122138512678E-3},{"$f":"'Pop calcs'!M75","v":2.6993237483661989E-3},null,0,0,null,{"$f":"'Pop calcs'!R75","v":0},{"$f":"'Pop calcs'!S75","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I71","v":140},{"$f":"Names!F71","v":"Kyogle"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C75,'ABS pop cen'!$I$19:$I$146,0)))","v":5.5224688684352152E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C75,'ABS pop cen'!$I$19:$I$146,0)))","v":6.2459616627181802E-3},null,{"$f":"'Pop calcs'!K76","v":6.8287353182190655E-3},{"$f":"'Pop calcs'!L76","v":1.855041738439115E-3},{"$f":"'Pop calcs'!M76","v":6.5772504513799332E-3},null,0,4.3909199242790648E-3,null,{"$f":"'Pop calcs'!R76","v":0},{"$f":"'Pop calcs'!S76","v":4.0614447787983027E-3},4.0614447787983288E-3,null,0,4.3909199242790648E-3,4.3909199242790908E-3,3.2947514548076207E-4]
[null,{"$f":"Names!I72","v":141},{"$f":"Names!F72","v":"Lachlan "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C76,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C76,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K77","v":5.324104884866232E-4},{"$f":"'Pop calcs'!L77","v":0},{"$f":"'Pop calcs'!M77","v":1.3977128335451081E-3},null,0,0,null,{"$f":"'Pop calcs'!R77","v":0},{"$f":"'Pop calcs'!S77","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I73","v":142},{"$f":"Names!F73","v":"Lake Macquarie "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C77,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1572635022045308E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C77,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1501697126703014E-2},null,{"$f":"'Pop calcs'!K78","v":8.7544709818853129E-3},{"$f":"'Pop calcs'!L78","v":1.2536498003498233E-2},{"$f":"'Pop calcs'!M78","v":5.0223139047310874E-3},null,{"$f":"MAX(0,D77-G77)","v":2.8181640401599949E-3},{"$f":"MAX(0,E77-H77)","v":0},null,{"$f":"'Pop calcs'!R78","v":4.7443005029445748E-4},{"$f":"'Pop calcs'!S78","v":0},4.7443005029434993E-4,null,{"$f":"K77","v":2.8181640401599949E-3},{"$f":"L77","v":0},2.8181640401598873E-3,{"$f":"T77-P77","v":2.3437339898655374E-3}]
[null,{"$f":"Names!I74","v":143},{"$f":"Names!F74","v":"Lane Cove "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C78,'ABS pop cen'!$I$19:$I$146,0)))","v":6.5686817335279812E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C78,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K79","v":2.4008643111520147E-2},{"$f":"'Pop calcs'!L79","v":1.1782592170277461E-3},{"$f":"'Pop calcs'!M79","v":1.0927535150859658E-2},null,0,0,null,{"$f":"'Pop calcs'!R79","v":0},{"$f":"'Pop calcs'!S79","v":0},{"$f":"(1+N78)*(1+O78)-1","v":0},null,0,0,{"$f":"(1+R78)*(1+S78)-1","v":0},0]
[null,{"$f":"Names!I75","v":144},{"$f":"Names!F75","v":"Leeton "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C79,'ABS pop cen'!$I$19:$I$146,0)))","v":6.9722851664621999E-4},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C79,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K80","v":1.2053033346725592E-3},{"$f":"'Pop calcs'!L80","v":0},{"$f":"'Pop calcs'!M80","v":2.4399640426351612E-3},null,0,0,null,{"$f":"'Pop calcs'!R80","v":0},{"$f":"'Pop calcs'!S80","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I76","v":146},{"$f":"Names!F76","v":"Lismore "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C80,'ABS pop cen'!$I$19:$I$146,0)))","v":1.426404329023967E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C80,'ABS pop cen'!$I$19:$I$146,0)))","v":2.57743612932404E-3},null,{"$f":"'Pop calcs'!K81","v":2.899764796855366E-3},{"$f":"'Pop calcs'!L81","v":4.916082164328657E-3},{"$f":"'Pop calcs'!M81","v":8.859560687990712E-3},null,0,0,null,{"$f":"'Pop calcs'!R81","v":0},{"$f":"'Pop calcs'!S81","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I77","v":2044},{"$f":"Names!F77","v":"Lithgow "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C81,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C81,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K82","v":2.1606049693914295E-4},{"$f":"'Pop calcs'!L82","v":1.7525411847178409E-3},{"$f":"'Pop calcs'!M82","v":0},null,0,0,null,{"$f":"'Pop calcs'!R82","v":0},{"$f":"'Pop calcs'!S82","v":1.3422194778352865E-5},1.3422194778289764E-5,null,0,0,0,-1.3422194778289764E-5]
[null,{"$f":"Names!I78","v":147},{"$f":"Names!F78","v":"Liverpool "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C82,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7480975936654097E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C82,'ABS pop cen'!$I$19:$I$146,0)))","v":1.555573850760239E-2},null,{"$f":"'Pop calcs'!K83","v":1.3646767946996843E-2},{"$f":"'Pop calcs'!L83","v":1.1684716984637106E-2},{"$f":"'Pop calcs'!M83","v":2.3727929337902624E-2},null,3.8342079896572547E-3,3.8710215229652845E-3,null,{"$f":"'Pop calcs'!R83","v":2.8378834406407073E-3},{"$f":"'Pop calcs'!S83","v":4.0935143314117239E-3},6.943014688587601E-3,null,3.8342079896572547E-3,3.8710215229652845E-3,7.7200718142740321E-3,7.7705712568643115E-4]
[null,{"$f":"Names!I79","v":2040},{"$f":"Names!F79","v":"Liverpool Plains "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C83,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C83,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K84","v":2.4012806830309499E-3},{"$f":"'Pop calcs'!L84","v":1.2971851083149564E-4},{"$f":"'Pop calcs'!M84","v":3.2428537112659142E-3},null,0,0,null,{"$f":"'Pop calcs'!R84","v":0},{"$f":"'Pop calcs'!S84","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I80","v":148},{"$f":"Names!F80","v":"Lockhart "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C84,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2269938650306678E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C84,'ABS pop cen'!$I$19:$I$146,0)))","v":8.4848484848485395E-3},null,{"$f":"'Pop calcs'!K85","v":4.0371417036737988E-4},{"$f":"'Pop calcs'!L85","v":4.3273013375295048E-3},{"$f":"'Pop calcs'!M85","v":3.8491147036181676E-4},null,1.1866224479939298E-2,4.1575471473190347E-3,null,{"$f":"'Pop calcs'!R85","v":0},{"$f":"'Pop calcs'!S85","v":0},0,null,1.1866224479939298E-2,4.1575471473190347E-3,1.6073106014994121E-2,1.6073106014994121E-2]
[null,{"$f":"Names!I81","v":150},{"$f":"Names!F81","v":"Maitland "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C85,'ABS pop cen'!$I$19:$I$146,0)))","v":3.0023013338343008E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C85,'ABS pop cen'!$I$19:$I$146,0)))","v":3.2237104588201726E-2},null,{"$f":"'Pop calcs'!K86","v":3.1032336465218295E-2},{"$f":"'Pop calcs'!L86","v":1.2980549352990233E-2},{"$f":"'Pop calcs'!M86","v":2.5927663122785074E-2},null,0,1.9256555235211491E-2,null,{"$f":"'Pop calcs'!R86","v":0},{"$f":"'Pop calcs'!S86","v":2.1987926383052657E-2},2.1987926383052692E-2,null,0,1.9256555235211491E-2,1.9256555235211525E-2,-2.7313711478411662E-3]
[null,{"$f":"Names!I82","v":2084},{"$f":"Names!F82","v":"Mid-Coast"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C86,'ABS pop cen'!$I$19:$I$146,0)))","v":9.0840912211764824E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C86,'ABS pop cen'!$I$19:$I$146,0)))","v":9.358218798086515E-3},null,{"$f":"'Pop calcs'!K87","v":3.851396131097523E-3},{"$f":"'Pop calcs'!L87","v":6.2318978206163051E-3},{"$f":"'Pop calcs'!M87","v":3.8882588469460965E-3},null,5.2326950900789589E-3,3.1263209774702099E-3,null,{"$f":"'Pop calcs'!R87","v":2.2130209814299529E-3},{"$f":"'Pop calcs'!S87","v":2.2632349555550052E-3},4.4812645234273418E-3,null,5.2326950900789589E-3,3.1263209774702099E-3,8.3753751519779485E-3,3.8941106285506066E-3]
[null,{"$f":"Names!I83","v":2042},{"$f":"Names!F83","v":"Mid-Western Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C87,'ABS pop cen'!$I$19:$I$146,0)))","v":6.2650222625004748E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C87,'ABS pop cen'!$I$19:$I$146,0)))","v":6.5001174720025201E-3},null,{"$f":"'Pop calcs'!K88","v":4.9403194980346902E-3},{"$f":"'Pop calcs'!L88","v":4.4938583935288439E-3},{"$f":"'Pop calcs'!M88","v":7.2360812820089215E-3},null,1.3247027644657846E-3,2.0062590784736762E-3,null,{"$f":"'Pop calcs'!R88","v":0},{"$f":"'Pop calcs'!S88","v":3.2327155016892923E-3},3.2327155016893538E-3,null,1.3247027644657846E-3,2.0062590784736762E-3,3.3336195398869783E-3,1.009040381976245E-4]
[null,{"$f":"Names!I84","v":155},{"$f":"Names!F84","v":"Moree Plains "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C88,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C88,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K89","v":0},{"$f":"'Pop calcs'!L89","v":8.2915302018987604E-4},{"$f":"'Pop calcs'!M89","v":0},null,0,0,null,{"$f":"'Pop calcs'!R89","v":0},{"$f":"'Pop calcs'!S89","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I85","v":156},{"$f":"Names!F85","v":"Mosman "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C89,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C89,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K90","v":2.9144605819206293E-4},{"$f":"'Pop calcs'!L90","v":7.5843761850587785E-4},{"$f":"'Pop calcs'!M90","v":0},null,0,0,null,{"$f":"'Pop calcs'!R90","v":0},{"$f":"'Pop calcs'!S90","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I86","v":2085},{"$f":"Names!F86","v":"Murray River"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C90,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7104409857328084E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C90,'ABS pop cen'!$I$19:$I$146,0)))","v":1.8570176137722161E-2},null,{"$f":"'Pop calcs'!K91","v":9.1986723565670933E-3},{"$f":"'Pop calcs'!L91","v":1.5571247510411008E-2},{"$f":"'Pop calcs'!M91","v":1.4075887392900856E-2},null,7.9057375007609912E-3,2.9989286273111523E-3,null,{"$f":"'Pop calcs'!R91","v":8.295963721993739E-3},{"$f":"'Pop calcs'!S91","v":3.9745756850471589E-3},1.2303512342734191E-2,null,7.9057375007609912E-3,2.9989286273111523E-3,1.0928374870583069E-2,-1.3751374721511223E-3]
[null,{"$f":"Names!I87","v":2086},{"$f":"Names!F87","v":"Murrumbidgee"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C91,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C91,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K92","v":0},{"$f":"'Pop calcs'!L92","v":6.7598017124831005E-3},{"$f":"'Pop calcs'!M92","v":0},null,0,0,null,{"$f":"'Pop calcs'!R92","v":0},{"$f":"'Pop calcs'!S92","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I88","v":162},{"$f":"Names!F88","v":"Muswellbrook "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C92,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C92,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K93","v":5.2984990407403225E-2},{"$f":"'Pop calcs'!L93","v":1.9469207910646582E-3},{"$f":"'Pop calcs'!M93","v":1.4977708761208235E-2},null,0,0,null,{"$f":"'Pop calcs'!R93","v":0},{"$f":"'Pop calcs'!S93","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I89","v":163},{"$f":"Names!F89","v":"Nambucca "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C93,'ABS pop cen'!$I$19:$I$146,0)))","v":6.4115308151093675E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C93,'ABS pop cen'!$I$19:$I$146,0)))","v":6.2225295076299147E-3},null,{"$f":"'Pop calcs'!K94","v":6.9284064665127024E-3},{"$f":"'Pop calcs'!L94","v":8.8340767952418443E-3},{"$f":"'Pop calcs'!M94","v":1.6376836062806009E-2},null,0,0,null,{"$f":"'Pop calcs'!R94","v":0},{"$f":"'Pop calcs'!S94","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I90","v":164},{"$f":"Names!F90","v":"Narrabri "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C94,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C94,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K95","v":4.4319692716797166E-4},{"$f":"'Pop calcs'!L95","v":1.1812476928755998E-3},{"$f":"'Pop calcs'!M95","v":1.2171547218443473E-3},null,0,0,null,{"$f":"'Pop calcs'!R95","v":0},{"$f":"'Pop calcs'!S95","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I91","v":165},{"$f":"Names!F91","v":"Narrandera "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C95,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C95,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K96","v":2.0202020202020202E-4},{"$f":"'Pop calcs'!L96","v":0},{"$f":"'Pop calcs'!M96","v":4.0439052570768342E-3},null,0,0,null,{"$f":"'Pop calcs'!R96","v":0},{"$f":"'Pop calcs'!S96","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I92","v":166},{"$f":"Names!F92","v":"Narromine "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C96,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C96,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K97","v":0},{"$f":"'Pop calcs'!L97","v":1.3295662290177829E-3},{"$f":"'Pop calcs'!M97","v":1.0413276928083305E-2},null,0,0,null,{"$f":"'Pop calcs'!R97","v":0},{"$f":"'Pop calcs'!S97","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I93","v":167},{"$f":"Names!F93","v":"Newcastle "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C97,'ABS pop cen'!$I$19:$I$146,0)))","v":9.9322608978138494E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C97,'ABS pop cen'!$I$19:$I$146,0)))","v":8.5777086795688628E-3},null,{"$f":"'Pop calcs'!K98","v":6.0184373356045994E-3},{"$f":"'Pop calcs'!L98","v":8.7182689567784841E-3},{"$f":"'Pop calcs'!M98","v":5.4867904046065437E-3},null,3.9138235622092499E-3,0,null,{"$f":"'Pop calcs'!R98","v":4.9878994631341479E-3},{"$f":"'Pop calcs'!S98","v":3.5189033864094915E-4},5.3415449954061778E-3,null,3.9138235622092499E-3,0,3.9138235622091511E-3,-1.4277214331970267E-3]
[null,{"$f":"Names!I94","v":168},{"$f":"Names!F94","v":"North Sydney"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C98,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C98,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K99","v":0},{"$f":"'Pop calcs'!L99","v":7.2442770211532887E-3},{"$f":"'Pop calcs'!M99","v":0},null,0,0,null,{"$f":"'Pop calcs'!R99","v":1.827714556345672E-3},{"$f":"'Pop calcs'!S99","v":0},1.827714556345672E-3,null,0,0,0,-1.827714556345672E-3]
[null,{"$f":"Names!I95","v":2087},{"$f":"Names!F95","v":"Northern Beaches"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C99,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C99,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K100","v":5.0744490768314474E-3},{"$f":"'Pop calcs'!L100","v":2.7545504943176568E-3},{"$f":"'Pop calcs'!M100","v":5.4168124315845303E-4},null,0,0,null,{"$f":"'Pop calcs'!R100","v":0},{"$f":"'Pop calcs'!S100","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I96","v":2045},{"$f":"Names!F96","v":"Oberon"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C100,'ABS pop cen'!$I$19:$I$146,0)))","v":8.5750775405948332E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C100,'ABS pop cen'!$I$19:$I$146,0)))","v":6.5123010130245795E-3},null,{"$f":"'Pop calcs'!K101","v":3.5087719298245615E-3},{"$f":"'Pop calcs'!L101","v":4.2580370449222908E-3},{"$f":"'Pop calcs'!M101","v":7.8479966955803393E-3},null,5.0663056107702713E-3,2.2542639681022887E-3,null,{"$f":"'Pop calcs'!R101","v":0},{"$f":"'Pop calcs'!S101","v":0},0,null,5.0663056107702713E-3,2.2542639681022887E-3,7.3319903690622912E-3,7.3319903690622912E-3]
[null,{"$f":"Names!I97","v":172},{"$f":"Names!F97","v":"Orange "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C101,'ABS pop cen'!$I$19:$I$146,0)))","v":5.7835690892620306E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C101,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0022631749111E-2},null,{"$f":"'Pop calcs'!K102","v":7.8172855351048617E-3},{"$f":"'Pop calcs'!L102","v":9.3937769753730718E-3},{"$f":"'Pop calcs'!M102","v":1.0438356164383562E-2},null,0,6.2885477373792777E-4,null,{"$f":"'Pop calcs'!R102","v":0},{"$f":"'Pop calcs'!S102","v":0},0,null,0,6.2885477373792777E-4,6.2885477373786358E-4,6.2885477373786358E-4]
[null,{"$f":"Names!I98","v":173},{"$f":"Names!F98","v":"Parkes "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C102,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C102,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K103","v":0},{"$f":"'Pop calcs'!L103","v":0},{"$f":"'Pop calcs'!M103","v":3.3818058843422386E-3},null,0,0,null,{"$f":"'Pop calcs'!R103","v":0},{"$f":"'Pop calcs'!S103","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I99","v":2089},{"$f":"Names!F99","v":"Parramatta"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C103,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0866900890595721E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C103,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K104","v":1.5553313151698622E-2},{"$f":"'Pop calcs'!L104","v":7.2816785235591298E-3},{"$f":"'Pop calcs'!M104","v":4.3361760073294554E-3},null,0,0,null,{"$f":"'Pop calcs'!R104","v":0},{"$f":"'Pop calcs'!S104","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I100","v":176},{"$f":"Names!F100","v":"Penrith "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C104,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5416942220471075E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C104,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2263619315084906E-2},null,{"$f":"'Pop calcs'!K105","v":8.2510177552561313E-3},{"$f":"'Pop calcs'!L105","v":3.5641325242169536E-2},{"$f":"'Pop calcs'!M105","v":1.6394260227709935E-2},null,7.1659244652149436E-3,0,null,{"$f":"'Pop calcs'!R105","v":7.4244650007735703E-3},{"$f":"'Pop calcs'!S105","v":0},7.4244650007735391E-3,null,7.1659244652149436E-3,0,7.1659244652149123E-3,-2.5854053555862677E-4]
[null,{"$f":"Names!I101","v":124},{"$f":"Names!F101","v":"Port Macquarie-Hastings"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C105,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5316323130385001E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C105,'ABS pop cen'!$I$19:$I$146,0)))","v":1.4886010666354199E-2},null,{"$f":"'Pop calcs'!K106","v":7.0954539369250487E-3},{"$f":"'Pop calcs'!L106","v":8.6626561776955106E-3},{"$f":"'Pop calcs'!M106","v":1.2954300107952501E-2},null,8.2208691934599516E-3,6.2233544886586886E-3,null,{"$f":"'Pop calcs'!R106","v":9.9074449567623964E-3},{"$f":"'Pop calcs'!S106","v":9.9506523378931119E-3},1.9956682834977091E-2,null,8.2208691934599516E-3,6.2233544886586886E-3,1.4495385065314448E-2,-5.461297769662643E-3]
[null,{"$f":"Names!I102","v":178},{"$f":"Names!F102","v":"Port Stephens"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C106,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2318425857793081E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C106,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3353075784089397E-2},null,{"$f":"'Pop calcs'!K107","v":7.6654732396952167E-3},{"$f":"'Pop calcs'!L107","v":8.5432153555974697E-3},{"$f":"'Pop calcs'!M107","v":9.7632624848799036E-3},null,4.6529526180978638E-3,4.8098604284919268E-3,null,{"$f":"'Pop calcs'!R107","v":6.4079152620468956E-3},{"$f":"'Pop calcs'!S107","v":7.2401128329434208E-3},1.3694422124511441E-2,null,4.6529526180978638E-3,4.8098604284919268E-3,9.4851930992632116E-3,-4.209229025248229E-3]
[null,{"$f":"Names!I103","v":2095},{"$f":"Names!F103","v":"Queanbeyan-Palerang Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C107,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7140154603868307E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C107,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5953438406900888E-2},null,{"$f":"'Pop calcs'!K108","v":1.9637099997335535E-2},{"$f":"'Pop calcs'!L108","v":1.1151280615102602E-2},{"$f":"'Pop calcs'!M108","v":2.3664254131363784E-2},null,0,4.8021577917982863E-3,null,{"$f":"'Pop calcs'!R108","v":0},{"$f":"'Pop calcs'!S108","v":9.0466819134187495E-3},9.0466819134187304E-3,null,0,4.8021577917982863E-3,4.8021577917982672E-3,-4.2445241216204632E-3]
[null,{"$f":"Names!I104","v":181},{"$f":"Names!F104","v":"Randwick "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C108,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C108,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K109","v":7.8920279080407188E-4},{"$f":"'Pop calcs'!L109","v":5.3512430265937284E-3},{"$f":"'Pop calcs'!M109","v":6.7569707655436718E-4},null,0,0,null,{"$f":"'Pop calcs'!R109","v":6.2709369973916801E-3},{"$f":"'Pop calcs'!S109","v":0},6.270936997391674E-3,null,0,0,0,-6.270936997391674E-3]
[null,{"$f":"Names!I105","v":1981},{"$f":"Names!F105","v":"Richmond Valley"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C109,'ABS pop cen'!$I$19:$I$146,0)))","v":2.4264611979056827E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C109,'ABS pop cen'!$I$19:$I$146,0)))","v":1.7411245116358831E-3},null,{"$f":"'Pop calcs'!K110","v":3.1119544592030359E-3},{"$f":"'Pop calcs'!L110","v":4.2239404352806412E-3},{"$f":"'Pop calcs'!M110","v":2.446316933949443E-3},null,{"$f":"MAX(0,D109-G109)","v":0},{"$f":"MAX(0,E109-H109)","v":0},null,{"$f":"'Pop calcs'!R110","v":0},{"$f":"'Pop calcs'!S110","v":0},0,null,{"$f":"K109","v":0},{"$f":"L109","v":0},0,{"$f":"T109-P109","v":0}]
[null,{"$f":"Names!I106","v":184},{"$f":"Names!F106","v":"Ryde "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C110,'ABS pop cen'!$I$19:$I$146,0)))","v":9.2781277016178443E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C110,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K111","v":2.8841953982500387E-2},{"$f":"'Pop calcs'!L111","v":1.0861924908157716E-2},{"$f":"'Pop calcs'!M111","v":1.754453662614959E-2},null,0,0,null,{"$f":"'Pop calcs'!R111","v":0},{"$f":"'Pop calcs'!S111","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I107","v":188},{"$f":"Names!F107","v":"Shellharbour "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C111,'ABS pop cen'!$I$19:$I$146,0)))","v":2.0860353042362334E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C111,'ABS pop cen'!$I$19:$I$146,0)))","v":2.2279577945090168E-2},null,{"$f":"'Pop calcs'!K112","v":5.3556687539009808E-3},{"$f":"'Pop calcs'!L112","v":2.3840929225317452E-2},{"$f":"'Pop calcs'!M112","v":9.1825812630274353E-3},null,1.5504684288461353E-2,0,null,{"$f":"'Pop calcs'!R112","v":1.372251492653603E-2},{"$f":"'Pop calcs'!S112","v":0},1.3722514926536089E-2,null,1.5504684288461353E-2,0,1.5504684288461412E-2,1.7821693619253232E-3]
[null,{"$f":"Names!I108","v":189},{"$f":"Names!F108","v":"Shoalhaven "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C112,'ABS pop cen'!$I$19:$I$146,0)))","v":1.332197131089341E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C112,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3782213002933918E-2},null,{"$f":"'Pop calcs'!K113","v":4.9845440494590415E-3},{"$f":"'Pop calcs'!L113","v":7.1278615158334065E-3},{"$f":"'Pop calcs'!M113","v":6.8165408196982124E-3},null,8.3374272614343686E-3,6.654351487100512E-3,null,{"$f":"'Pop calcs'!R113","v":9.7262107050303109E-3},{"$f":"'Pop calcs'!S113","v":8.6746721135253883E-3},1.8485254507328852E-2,null,8.3374272614343686E-3,6.654351487100512E-3,1.504725892003056E-2,-3.4379955872982926E-3]
[null,{"$f":"Names!I109","v":190},{"$f":"Names!F109","v":"Singleton"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C113,'ABS pop cen'!$I$19:$I$146,0)))","v":7.5389305429678366E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C113,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0712679396491787E-2},null,{"$f":"'Pop calcs'!K114","v":1.3380345357562608E-2},{"$f":"'Pop calcs'!L114","v":6.3593004769475362E-3},{"$f":"'Pop calcs'!M114","v":4.492096452938933E-3},null,0,4.3533789195442504E-3,null,{"$f":"'Pop calcs'!R114","v":0},{"$f":"'Pop calcs'!S114","v":1.938744777340475E-3},1.938744777340462E-3,null,0,4.3533789195442504E-3,4.3533789195442374E-3,2.4146341422037754E-3]
[null,{"$f":"Names!I110","v":2096},{"$f":"Names!F110","v":"Snowy Monaro Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C114,'ABS pop cen'!$I$19:$I$146,0)))","v":1.1105860113421517E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C114,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2339331619537264E-2},null,{"$f":"'Pop calcs'!K115","v":8.5831647354546008E-3},{"$f":"'Pop calcs'!L115","v":7.1453879768513051E-3},{"$f":"'Pop calcs'!M115","v":5.8624058853957127E-3},null,2.5226953779669166E-3,5.1939436426859586E-3,null,{"$f":"'Pop calcs'!R115","v":1.2278293490930632E-3},{"$f":"'Pop calcs'!S115","v":2.8560407986881397E-3},4.0873768784961406E-3,null,2.5226953779669166E-3,5.1939436426859586E-3,7.7297417582737893E-3,3.6423648797776487E-3]
[null,{"$f":"Names!I111","v":2097},{"$f":"Names!F111","v":"Snowy Valleys"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C115,'ABS pop cen'!$I$19:$I$146,0)))","v":4.5276388701176451E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C115,'ABS pop cen'!$I$19:$I$146,0)))","v":2.4217961654893205E-3},null,{"$f":"'Pop calcs'!K116","v":1.0628122010840685E-3},{"$f":"'Pop calcs'!L116","v":3.540606328833813E-3},{"$f":"'Pop calcs'!M116","v":1.9472090004327132E-3},null,3.4648266690335766E-3,0,null,{"$f":"'Pop calcs'!R116","v":0},{"$f":"'Pop calcs'!S116","v":0},0,null,3.4648266690335766E-3,0,3.4648266690335827E-3,3.4648266690335827E-3]
[null,{"$f":"Names!I112","v":193},{"$f":"Names!F112","v":"Strathfield "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C116,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0825676059104783E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C116,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K117","v":1.4168611910319744E-2},{"$f":"'Pop calcs'!L117","v":1.8666666666666666E-3},{"$f":"'Pop calcs'!M117","v":5.5113288426209429E-3},null,0,0,null,{"$f":"'Pop calcs'!R117","v":4.4044007133580872E-3},{"$f":"'Pop calcs'!S117","v":0},4.4044007133581253E-3,null,0,0,0,-4.4044007133581253E-3]
[null,{"$f":"Names!I113","v":194},{"$f":"Names!F113","v":"Sutherland "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C117,'ABS pop cen'!$I$19:$I$146,0)))","v":4.6446595154348014E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C117,'ABS pop cen'!$I$19:$I$146,0)))","v":4.2404578824675188E-3},null,{"$f":"'Pop calcs'!K118","v":8.7970712096546132E-3},{"$f":"'Pop calcs'!L118","v":1.1360440503855889E-2},{"$f":"'Pop calcs'!M118","v":3.2194598461813629E-3},null,0,0,null,{"$f":"'Pop calcs'!R118","v":0},{"$f":"'Pop calcs'!S118","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I114","v":2029},{"$f":"Names!F114","v":"Sydney "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C118,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C118,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K119","v":4.8219231966957861E-3},{"$f":"'Pop calcs'!L119","v":0},{"$f":"'Pop calcs'!M119","v":1.0023147205577882E-3},null,0,0,null,{"$f":"'Pop calcs'!R119","v":6.5384788493149564E-3},{"$f":"'Pop calcs'!S119","v":0},6.5384788493150214E-3,null,0,0,0,-6.5384788493150214E-3]
[null,{"$f":"Names!I115","v":2038},{"$f":"Names!F115","v":"Tamworth Regional"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C119,'ABS pop cen'!$I$19:$I$146,0)))","v":3.0748260504334102E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C119,'ABS pop cen'!$I$19:$I$146,0)))","v":5.7673771864679146E-3},null,{"$f":"'Pop calcs'!K120","v":6.4737140236830037E-3},{"$f":"'Pop calcs'!L120","v":8.1935130339482812E-3},{"$f":"'Pop calcs'!M120","v":1.373026749911172E-2},null,0,0,null,{"$f":"'Pop calcs'!R120","v":0},{"$f":"'Pop calcs'!S120","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I116","v":198},{"$f":"Names!F116","v":"Temora "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C120,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C120,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K121","v":7.4220682830282035E-4},{"$f":"'Pop calcs'!L121","v":4.8297512678097078E-3},{"$f":"'Pop calcs'!M121","v":1.4140938015555031E-3},null,0,0,null,{"$f":"'Pop calcs'!R121","v":0},{"$f":"'Pop calcs'!S121","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I117","v":199},{"$f":"Names!F117","v":"Tenterfield "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C121,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C121,'ABS pop cen'!$I$19:$I$146,0)))","v":4.7295300029559506E-3},null,{"$f":"'Pop calcs'!K122","v":0},{"$f":"'Pop calcs'!L122","v":0},{"$f":"'Pop calcs'!M122","v":0},null,0,4.7295300029559506E-3,null,{"$f":"'Pop calcs'!R122","v":0},{"$f":"'Pop calcs'!S122","v":4.7906042342760191E-3},4.7906042342760191E-3,null,0,4.7295300029559506E-3,4.7295300029559506E-3,-6.1074231320068506E-5]
[null,{"$f":"Names!I118","v":59},{"$f":"Names!F118","v":"The Hills "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C122,'ABS pop cen'!$I$19:$I$146,0)))","v":3.5670582476749813E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C122,'ABS pop cen'!$I$19:$I$146,0)))","v":3.3899579477649988E-2},null,{"$f":"'Pop calcs'!K123","v":2.4450338615647677E-2},{"$f":"'Pop calcs'!L123","v":2.0816519990264275E-2},{"$f":"'Pop calcs'!M123","v":2.2279085216578298E-2},null,1.1220243861102135E-2,1.3083059487385713E-2,null,{"$f":"'Pop calcs'!R123","v":8.5069978200815015E-3},{"$f":"'Pop calcs'!S123","v":5.1932636061596434E-3},1.3744440508417943E-2,null,1.1220243861102135E-2,1.3083059487385713E-2,2.4450098466385572E-2,1.0705657957967629E-2]
[null,{"$f":"Names!I119","v":202},{"$f":"Names!F119","v":"Tweed "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C123,'ABS pop cen'!$I$19:$I$146,0)))","v":7.7054615978144891E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C123,'ABS pop cen'!$I$19:$I$146,0)))","v":5.2356562677842167E-3},null,{"$f":"'Pop calcs'!K124","v":3.9221223388399935E-3},{"$f":"'Pop calcs'!L124","v":8.4536647779199416E-3},{"$f":"'Pop calcs'!M124","v":0},null,3.7833392589744956E-3,0,null,{"$f":"'Pop calcs'!R124","v":1.048216698425113E-2},{"$f":"'Pop calcs'!S124","v":2.6246968441962313E-3},1.3134376339051457E-2,null,3.7833392589744956E-3,0,3.7833392589745607E-3,-9.351037080076896E-3]
[null,{"$f":"Names!I120","v":2046},{"$f":"Names!F120","v":"Upper Hunter "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C124,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C124,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K125","v":1.6219138583528565E-3},{"$f":"'Pop calcs'!L125","v":7.0144673388864538E-4},{"$f":"'Pop calcs'!M125","v":2.2334850957821495E-3},null,0,0,null,{"$f":"'Pop calcs'!R125","v":0},{"$f":"'Pop calcs'!S125","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I121","v":2035},{"$f":"Names!F121","v":"Upper Lachlan "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C125,'ABS pop cen'!$I$19:$I$146,0)))","v":1.8270401948842885E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C125,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5669856459330056E-2},null,{"$f":"'Pop calcs'!K126","v":9.5563139931740607E-3},{"$f":"'Pop calcs'!L126","v":2.3338607594936708E-2},{"$f":"'Pop calcs'!M126","v":2.4759979787771603E-2},null,8.7140879556688242E-3,0,null,{"$f":"'Pop calcs'!R126","v":1.7121933928404297E-2},{"$f":"'Pop calcs'!S126","v":0},1.7121933928404331E-2,null,8.7140879556688242E-3,0,8.7140879556688589E-3,-8.4078459727354726E-3]
[null,{"$f":"Names!I122","v":204},{"$f":"Names!F122","v":"Uralla "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C126,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C126,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K127","v":0},{"$f":"'Pop calcs'!L127","v":0},{"$f":"'Pop calcs'!M127","v":0},null,0,0,null,{"$f":"'Pop calcs'!R127","v":0},{"$f":"'Pop calcs'!S127","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I123","v":206},{"$f":"Names!F123","v":"Wagga Wagga "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C127,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2562397261306923E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C127,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0693753537279305E-2},null,{"$f":"'Pop calcs'!K128","v":1.0961083732956178E-2},{"$f":"'Pop calcs'!L128","v":8.3129063199403174E-3},{"$f":"'Pop calcs'!M128","v":4.3207222699914016E-3},null,1.6013135283507451E-3,2.3808472173389873E-3,null,{"$f":"'Pop calcs'!R128","v":0},{"$f":"'Pop calcs'!S128","v":1.4643308122728061E-3},1.4643308122728182E-3,null,1.6013135283507451E-3,2.3808472173389873E-3,3.9859732285478788E-3,2.5216424162750606E-3]
[null,{"$f":"Names!I124","v":208},{"$f":"Names!F124","v":"Walcha"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C128,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C128,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K129","v":0},{"$f":"'Pop calcs'!L129","v":2.7793218454697053E-4},{"$f":"'Pop calcs'!M129","v":0},null,0,0,null,{"$f":"'Pop calcs'!R129","v":0},{"$f":"'Pop calcs'!S129","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I125","v":209},{"$f":"Names!F125","v":"Walgett "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C129,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C129,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K130","v":1.7661603673613564E-4},{"$f":"'Pop calcs'!L130","v":8.6132644272179156E-4},{"$f":"'Pop calcs'!M130","v":8.4473728670383507E-4},null,0,0,null,{"$f":"'Pop calcs'!R130","v":0},{"$f":"'Pop calcs'!S130","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I126","v":210},{"$f":"Names!F126","v":"Warren "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C130,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C130,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K131","v":1.0201999591920017E-3},{"$f":"'Pop calcs'!L131","v":5.9594755661501785E-4},{"$f":"'Pop calcs'!M131","v":9.7370983446932818E-4},null,0,0,null,{"$f":"'Pop calcs'!R131","v":6.0246647052498731E-3},{"$f":"'Pop calcs'!S131","v":0},6.0246647052499824E-3,null,0,0,0,-6.0246647052499824E-3]
[null,{"$f":"Names!I127","v":2050},{"$f":"Names!F127","v":"Warrumbungle "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C131,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C131,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K132","v":7.3592542622347601E-4},{"$f":"'Pop calcs'!L132","v":0},{"$f":"'Pop calcs'!M132","v":0},null,0,0,null,{"$f":"'Pop calcs'!R132","v":0},{"$f":"'Pop calcs'!S132","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I128","v":212},{"$f":"Names!F128","v":"Waverley"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C132,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C132,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K133","v":0},{"$f":"'Pop calcs'!L133","v":3.8795022365436392E-3},{"$f":"'Pop calcs'!M133","v":0},null,0,0,null,{"$f":"'Pop calcs'!R133","v":7.27547088464231E-4},{"$f":"'Pop calcs'!S133","v":0},7.27547088464231E-4,null,0,0,0,-7.27547088464231E-4]
[null,{"$f":"Names!I129","v":213},{"$f":"Names!F129","v":"Weddin "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C133,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C133,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K134","v":0},{"$f":"'Pop calcs'!L134","v":6.8917987594762232E-4},{"$f":"'Pop calcs'!M134","v":2.0256583389601621E-3},null,0,0,null,{"$f":"'Pop calcs'!R134","v":0},{"$f":"'Pop calcs'!S134","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I130","v":215},{"$f":"Names!F130","v":"Wentworth "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C134,'ABS pop cen'!$I$19:$I$146,0)))","v":1.4026402640264113E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C134,'ABS pop cen'!$I$19:$I$146,0)))","v":1.5324111743965307E-2},null,{"$f":"'Pop calcs'!K135","v":1.0244735344336939E-2},{"$f":"'Pop calcs'!L135","v":1.2449652142072502E-2},{"$f":"'Pop calcs'!M135","v":1.6922263352723427E-2},null,3.7816672959271741E-3,2.8744596018928058E-3,null,{"$f":"'Pop calcs'!R135","v":0},{"$f":"'Pop calcs'!S135","v":0},0,null,3.7816672959271741E-3,2.8744596018928058E-3,6.6669971476900347E-3,6.6669971476900347E-3]
[null,{"$f":"Names!I131","v":216},{"$f":"Names!F131","v":"Willoughby "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C135,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C135,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K136","v":5.4209986253896342E-4},{"$f":"'Pop calcs'!L136","v":1.6964487672472292E-3},{"$f":"'Pop calcs'!M136","v":1.9747891405053246E-3},null,0,0,null,{"$f":"'Pop calcs'!R136","v":5.3053079497121286E-4},{"$f":"'Pop calcs'!S136","v":0},5.3053079497122901E-4,null,0,0,0,-5.3053079497122901E-4]
[null,{"$f":"Names!I132","v":218},{"$f":"Names!F132","v":"Wingecarribee "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C136,'ABS pop cen'!$I$19:$I$146,0)))","v":1.3472615444694025E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C136,'ABS pop cen'!$I$19:$I$146,0)))","v":1.061554763510264E-2},null,{"$f":"'Pop calcs'!K137","v":7.6882238433254027E-3},{"$f":"'Pop calcs'!L137","v":7.0314133140761291E-3},{"$f":"'Pop calcs'!M137","v":9.9198285735397351E-3},null,5.7843916013686223E-3,3.584134321026511E-3,null,{"$f":"'Pop calcs'!R137","v":4.6927099098774136E-3},{"$f":"'Pop calcs'!S137","v":3.516661565664281E-3},8.2258741481207043E-3,null,5.7843916013686223E-3,3.584134321026511E-3,9.3892579588599201E-3,1.1633838107392158E-3]
[null,{"$f":"Names!I133","v":219},{"$f":"Names!F133","v":"Wollondilly "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C137,'ABS pop cen'!$I$19:$I$146,0)))","v":1.450319449447357E-2},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C137,'ABS pop cen'!$I$19:$I$146,0)))","v":1.2408431753625271E-2},null,{"$f":"'Pop calcs'!K138","v":1.0600890787383117E-2},{"$f":"'Pop calcs'!L138","v":2.0155506907224278E-2},{"$f":"'Pop calcs'!M138","v":1.9345166126614112E-2},null,3.9023037070904532E-3,0,null,{"$f":"'Pop calcs'!R138","v":5.6194957169542082E-3},{"$f":"'Pop calcs'!S138","v":0},5.6194957169541926E-3,null,3.9023037070904532E-3,0,3.9023037070904376E-3,-1.717192009863755E-3]
[null,{"$f":"Names!I134","v":220},{"$f":"Names!F134","v":"Wollongong "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C138,'ABS pop cen'!$I$19:$I$146,0)))","v":1.9743198398141093E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C138,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K139","v":4.8486767275243018E-3},{"$f":"'Pop calcs'!L139","v":6.571597929918154E-3},{"$f":"'Pop calcs'!M139","v":1.7524692624655467E-3},null,0,0,null,{"$f":"'Pop calcs'!R139","v":3.0476529923898618E-3},{"$f":"'Pop calcs'!S139","v":0},3.0476529923899598E-3,null,0,0,0,-3.0476529923899598E-3]
[null,{"$f":"Names!I135","v":221},{"$f":"Names!F135","v":"Woollahra "},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C139,'ABS pop cen'!$I$19:$I$146,0)))","v":0},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C139,'ABS pop cen'!$I$19:$I$146,0)))","v":0},null,{"$f":"'Pop calcs'!K140","v":1.7601705630066688E-3},{"$f":"'Pop calcs'!L140","v":2.1968471622045723E-3},{"$f":"'Pop calcs'!M140","v":6.609853402894172E-4},null,0,0,null,{"$f":"'Pop calcs'!R140","v":0},{"$f":"'Pop calcs'!S140","v":0},0,null,0,0,0,0]
[null,{"$f":"Names!I136","v":2036},{"$f":"Names!F136","v":"Yass Valley"},{"$f":"MAX(0,INDEX('ABS pop cen'!J$19:J$146,MATCH($C140,'ABS pop cen'!$I$19:$I$146,0)))","v":8.572779945607234E-3},{"$f":"MAX(0,INDEX('ABS pop cen'!$K$19:$K$146,MATCH($C140,'ABS pop cen'!$I$19:$I$146,0)))","v":1.0258514567090593E-2},null,{"$f":"'Pop calcs'!K141","v":7.8660934784597087E-3},{"$f":"'Pop calcs'!L141","v":1.1076650420912717E-2},{"$f":"'Pop calcs'!M141","v":1.2761219595751969E-2},null,7.066864671475253E-4,0,null,{"$f":"'Pop calcs'!R141","v":5.8878571243730898E-3},{"$f":"'Pop calcs'!S141","v":5.4341450992350642E-3},1.1353997693545503E-2,null,7.066864671475253E-4,0,7.0668646714744376E-4,-1.064731122639806E-2]

{"sheet":"ESL factor-->>","index":18,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[]
[]
[]
[null,null,"ESL factor inputs and calculations"]
[null,null,"This worksheet is intentionally blank"]

{"sheet":"ESL data","index":19,"n_rows":149,"n_cols":55,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,null,"INPUTS FOR THE EMERGENCY SERVICES LEVY (ESL) FACTOR - ESL INVOICED AMOUNTS (and related calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[]
[null,null,"Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M6","v":0},0,null,"D22/14631 "]
[null,null,null,null,null,null,null,null,"D23/14026",{"$f":"I7","v":"D23/14026"},"D24/9618","D25/13096",null,null,null,{"$f":"I7","v":"D23/14026"},{"$f":"J7","v":"D23/14026"},{"$f":"K7","v":"D24/9618"},"D25/13096",0,0,null,{"$f":"I7","v":"D23/14026"},{"$f":"J7","v":"D23/14026"},"D24/9618","D25/13096",0,0,null,"D22/19858"]
[null,null,null,null,null,null,null,null,"EXCLUDING LORD HOWE AND NATIONAL PARKS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG11","v":"RFS invoiced amounts after sharing"},null,null,null,null,null,null,{"$f":"AN11","v":"Total ESL invoiced amount (after sharing)"},null,null,null,null,null,null,"Subsidy allocation",null,null,null,null,null,"For information"]
[null,null,null,null,null,null,null,null,"Fire & Rescue NSW","Fire & Rescue NSW","Fire & Rescue NSW","Fire & Rescue NSW","Fire & Rescue NSW","Fire & Rescue NSW",null,"State Emergency Service","State Emergency Service","State Emergency Service","State Emergency Service","State Emergency Service","State Emergency Service",null,"Rural Fire Service","Rural Fire Service","Rural Fire Service","Rural Fire Service","Rural Fire Service","Rural Fire Service",null,"Govt subsidy before sharing",null,null,"RFS invoiced amounts after sharing",null,null,null,null,null,null,"Total ESL invoiced amount (after sharing)",null,null,null,null,null,null,"Govt subsidy before sharing","% that is RFS","RFS subsidy before sharing","RFS subsidy after sharing","Total govt subsidy after sharing",null,"RFS bill as % total ESL (after sharing) "]
[null,null,"For rate peg starting on 1 July",null,null,null,null,null,2023,{"$f":"I12+1","v":2024},{"$f":"J12+1","v":2025},{"$f":"K12+1","v":2026},2027,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RFS fire districts"]
[null,null,"Rate peg year",null,null,null,null,null,{"$f":"I12&\"-\"&RIGHT(I12,2)+1","v":"2023-24"},{"$f":"J12&\"-\"&RIGHT(J12,2)+1","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"I13","v":"2023-24"},"2024-25","2025-26",null,null,null,null,{"$f":"I13","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"W13","v":"2023-24"},null,null,{"$f":"I13","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"I13","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"W13","v":"2023-24"},{"$f":"AU13","v":"2023-24"},{"$f":"AV13","v":"2023-24"},"2023-24",null,null,{"$f":"AN13","v":"2023-24"},"2024-25","2025-26"]
[null,null,"ESL for year",null,null,null,null,null,{"$f":"I12-1&\"-\"&RIGHT(I12,2)","v":"2022-23"},{"$f":"J12-1&\"-\"&RIGHT(J12,2)","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",null,"2022-23","2023-24","2024-25",null,null,null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"W14","v":"2022-23"},null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"W14","v":"2022-23"},{"$f":"AU14","v":"2022-23"},"2022-23","2022-23",null,null,"2022-23","2023-24","2024-25"]
[null,null,"Org. Id","Council","RFS lead council = 0","In rural fire district = 1","Rural fire district","Share","Sum of 2022-23 Contrib.","Sum of 2023-24 Contrib. Est.","Sum of 2024-25 Contrib.",null,null,null,null,"Sum of 2022-23 Contrib.","Sum of 2023-24 Contrib.","Sum of 2024-25 Contrib.",null,null,null,null,"Sum of 2022-23 Contrib.","Sum of 2023-24 Contrib.","Sum of 2024-25 Contrib.","Sum of 2020-21 Contrib.","Sum of 2020-21 Contrib.","Sum of 2020-21 Contrib.",null,"2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD15","v":"2022-23"}]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D16,Names!$M$7:$M$139,0))","v":2047},"ALBURY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C16,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},null,577255,679885,680842,742023,null,null,null,147445.38562023154,258371.26,202434.06,175640,null,null,null,null,null,null,null,null,null,null,153864.39330235205,null,null,{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":291264.63999999996},{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":291461.43999999994},{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":286858.55999999994},{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":304107.83999999997},{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F16=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W16*(1-$F16)+AG16+I16+P16","v":1015965.0256202314},{"$f":"X16*(1-$F16)+AH16+J16+Q16","v":1229717.7},{"$f":"Y16*(1-$F16)+AI16+K16+R16","v":1170134.6199999999},{"$f":"Z16*(1-$F16)+AJ16+L16+S16","v":1221770.8399999999},{"$f":"AA16*(1-$F16)+AK16+M16+T16","v":0},{"$f":"AB16*(1-$F16)+AL16+N16+U16","v":0},null,{"$f":"AD16","v":153864.39330235205},{"$f":"W16/SUM(I16,P16,W16)","v":0},{"$f":"AU16*AV16","v":0},{"$f":"IF($F16=0,AW16,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C16,'RFS districts & sharing'!$D$13:$D$119,0)))","v":81081.279653630525},{"$f":"AU16-AW16+AX16","v":234945.67295598256},null,{"$f":"AG16/AN16","v":0.28668766409767626},{"$f":"AH16/AO16","v":0.23701491813934203},{"$f":"AI16/AP16","v":0.24515004948746835}]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D17,Names!$M$7:$M$139,0))","v":2079},"ARMIDALE REGIONAL",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C17,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},null,206582,243310,243653,265548,null,null,null,79551.679855841576,136632.68,104885.89,90371,null,null,null,890289,890891,876821,929547,null,null,null,314233.03721909272,null,null,{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":551979.18000000005},{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":552352.42000000004},{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":543629.02},{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":576319.14},{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F17=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,838112.85985584161,932295.10000000009,892167.91,932238.14,0,0,null,{"$f":"AD17","v":314233.03721909272},{"$f":"W17/SUM(I17,P17,W17)","v":0.7567764675440426},{"$f":"AU17*AV17","v":237804.16789230064},{"$f":"IF($F17=0,AW17,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C17,'RFS districts & sharing'!$D$13:$D$119,0)))","v":147438.58409322638},{"$f":"AU17-AW17+AX17","v":223867.45342001846},null,{"$f":"AG17/AN17","v":0.6585976739396916},{"$f":"AH17/AO17","v":0.59246521836272659},0.60933487284921517]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D18,Names!$M$7:$M$139,0))","v":54},"BALLINA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C18,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},null,71559,84281,84400,91985,null,null,null,121097.77498120081,212118.01,167367.31,144376,null,null,null,269785,269967,265703,281681,null,null,null,140409.3495688588,null,null,{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":269785},{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":269967},{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":265703},{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":281681},{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F18=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,462441.77498120081,566366.01,517470.31,518042,0,0,null,140409.3495688588,0.58339236331096456,81913.742275931902,{"$f":"IF($F18=0,AW18,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C18,'RFS districts & sharing'!$D$13:$D$119,0)))","v":81913.742275931902},140409.3495688588,null,0.58339236331096456,0.47666525750724342,0.5134652073082222]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D19,Names!$M$7:$M$139,0))","v":55},"BALRANALD",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C19,'RFS districts & sharing'!$D$13:$D$119,0))","v":38},null,18724,22052,22083,24068,null,null,null,6175.8070881891563,10547.28,7895.02,6724,null,null,null,346223,346457,340986,361490,null,null,null,102830.94729827519,null,null,{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":346223},{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":346457},{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":340986},{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":361490},{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F19=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,371122.80708818918,379056.28,370964.02,392282,0,0,null,102830.94729827519,0.93290682595458951,95931.692653937585,{"$f":"IF($F19=0,AW19,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C19,'RFS districts & sharing'!$D$13:$D$119,0)))","v":95931.692653937585},102830.94729827519,null,0.93290682595458951,0.9139988394335532,0.91918887443585495]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D20,Names!$M$7:$M$139,0))","v":2043},"BATHURST",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C20,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},null,523658,616759,617627,673127,null,null,null,117827.75743797488,206404.13,157586.04999999999,136232,null,null,null,667396,667847,657300,696825,null,null,null,319610.08680460486,null,null,{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":667396},{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":667847},{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":657300},{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":696825},{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F20=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1308881.7574379749,1491010.13,1432513.05,1506184,0,0,null,319610.08680460486,0.50989785456737602,162968.49755976084,{"$f":"IF($F20=0,AW20,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C20,'RFS districts & sharing'!$D$13:$D$119,0)))","v":162968.49755976084},319610.08680460486,null,0.50989785456737602,0.44791580322797675,0.45884398749456418]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D21,Names!$M$7:$M$139,0))","v":2099},"BAYSIDE",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C21,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2548322,2876998,2798317,3039346,null,null,null,486008.70074061683,845121.57,635692.11,558787,null,null,null,null,null,null,null,null,null,null,508943.70723071508,null,null,{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F21=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3034330.7007406168,3722119.57,3434009.11,3598133,0,0,null,508943.70723071508,0,0,{"$f":"IF($F21=0,AW21,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C21,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},508943.70723071508,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D22,Names!$M$7:$M$139,0))","v":60},"BEGA VALLEY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C22,'RFS districts & sharing'!$D$13:$D$119,0))","v":28},null,92902,109419,109573,119419,null,null,null,93004.012468146044,162407.70000000001,128563.81,110785,null,null,null,876800,877392,863536,915463,null,null,null,300947.0250458282,null,null,{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":876800},{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":877392},{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":863536},{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":915463},{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F22=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1062706.0124681462,1149218.7,1101672.81,1145667,0,0,null,300947.0250458282,0.82506355446660418,248300.42219046116,{"$f":"IF($F22=0,AW22,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C22,'RFS districts & sharing'!$D$13:$D$119,0)))","v":248300.42219046116},300947.0250458282,null,0.82506355446660418,0.76346825891364289,0.78384071219838847]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D23,Names!$M$7:$M$139,0))","v":61},"BELLINGEN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C23,'RFS districts & sharing'!$D$13:$D$119,0))","v":4},null,63846,75199,75304,82072,null,null,null,35193.530332130831,61392.95,47377.27,40403,null,null,null,561409,561788,552916,586164,null,null,null,182836.62565881782,null,null,{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":561409},{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":561788},{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":552916},{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":586164},{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F23=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,660448.53033213085,698379.95,675597.27,708639,0,0,null,182836.62565881782,0.85004201571570581,155418.81382167945,{"$f":"IF($F23=0,AW23,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C23,'RFS districts & sharing'!$D$13:$D$119,0)))","v":155418.81382167945},182836.62565881782,null,0.85004201571570581,0.80441599161029753,0.81841064869903923]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D24,Names!$M$7:$M$139,0))","v":62},"BERRIGAN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C24,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},null,65849,77557,77667,84646,null,null,null,23524.84365249503,40826.68,30912.05,26393,null,null,null,201696,201832,198645,210590,null,null,null,76925.384353129077,null,null,{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":201696},{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":201832},{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":198645},{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":210590},{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F24=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,291069.84365249501,320215.67999999999,307224.05,321629,0,0,null,76925.384353129077,0.69294708606365463,53305.220931827447,{"$f":"IF($F24=0,AW24,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C24,'RFS districts & sharing'!$D$13:$D$119,0)))","v":53305.220931827447},76925.384353129077,null,0.69294708606365474,0.63030017768024349,0.64658024005607639]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D25,Names!$M$7:$M$139,0))","v":64},"BLACKTOWN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C25,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},null,3266478,4098585,4391449,4899105,null,null,null,1025277.7117860115,1793890.09,1467891.66,1301492,null,null,null,418166,418449,411840,436605,null,null,null,1559649.809676371,null,null,{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":418166},{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":418449},{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":411840},{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":436605},{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F25=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,4709921.7117860112,6310924.0899999999,6271180.6600000001,6637202,0,0,null,1559649.809676371,8.8784065975786822E-2,138472.05160143028,{"$f":"IF($F25=0,AW25,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C25,'RFS districts & sharing'!$D$13:$D$119,0)))","v":138472.05160143028},1559649.809676371,null,8.8784065975786822E-2,6.6305503604940363E-2,6.5671844319024925E-2]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D26,Names!$M$7:$M$139,0))","v":65},"BLAND",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C26,'RFS districts & sharing'!$D$13:$D$119,0))","v":33},null,27335,32195,32241,35138,null,null,null,15900.159012393329,27447.95,19626.810000000001,16685,null,null,null,null,null,null,null,null,null,null,10793.381206910533,null,null,{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":606751.87000000011},{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":607161.92000000004},{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":597573.24000000011},{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":633506.60000000009},{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F26=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,649987.02901239344,666804.87,649441.05000000016,685329.60000000009,0,0,null,10793.381206910533,0,0,{"$f":"IF($F26=0,AW26,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C26,'RFS districts & sharing'!$D$13:$D$119,0)))","v":168899.34672629045},179692.72793320098,null,0.93348304337997956,0.91055411757865545,0.92013469120869396]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D27,Names!$M$7:$M$139,0))","v":66},"BLAYNEY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C27,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},null,25159,29632,29674,32341,null,null,null,19770.081493934234,34329.629999999997,27118.15,23342,null,null,null,null,null,null,null,null,null,null,12215.127073973395,null,null,{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":419874.66},{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":420158.48},{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":413522.98},{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":438389.19999999995},{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F27=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,464803.74149393418,484120.11,470315.13,494072.19999999995,0,0,null,12215.127073973395,0,0,{"$f":"IF($F27=0,AW27,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C27,'RFS districts & sharing'!$D$13:$D$119,0)))","v":110979.52608621353},123194.65316018692,null,0.90333752187637983,0.86788065878940657,0.87924660216650907]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D28,Names!$M$7:$M$139,0))","v":67},"BLUE MOUNTAINS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C28,'RFS districts & sharing'!$D$13:$D$119,0))","v":22},null,1446688,1703894,1706292,1859621,null,null,null,212095.85531185611,364891.36,278337.01,239550,null,null,null,1609072,1610159,1584731,1680025,null,null,null,764514.48158698622,null,null,{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1609072},{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1610159},{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1584731},{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1680025},{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F28=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3267855.8553118561,3678944.36,3569360.01,3779196,0,0,null,764514.48158698622,0.49239381149094286,376442.19952863839,{"$f":"IF($F28=0,AW28,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C28,'RFS districts & sharing'!$D$13:$D$119,0)))","v":376442.19952863839},764514.48158698622,null,0.49239381149094286,0.43766875561010116,0.44398183303454453]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D29,Names!$M$7:$M$139,0))","v":68},"BOGAN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C29,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},null,25451,29976,30018,32716,null,null,null,6773.0338794580985,11497.28,8766.69,7390,null,null,null,179856,179978,177136,187787,null,null,null,57149.687668296101,null,null,{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":179856},{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":179978},{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":177136},{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":187787},{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F29=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,212080.03387945809,221451.28,215920.69,227893,0,0,null,57149.687668296101,0.84805720137816665,48466.204183611517,{"$f":"IF($F29=0,AW29,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C29,'RFS districts & sharing'!$D$13:$D$119,0)))","v":48466.204183611517},57149.687668296101,null,0.84805720137816665,0.8127205225456362,0.8203752961330385]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D30,Names!$M$7:$M$139,0))","v":72},"BOURKE",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C30,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},null,42606,50180,50251,54767,null,null,null,7030.135995878808,12030.2,8388.01,7222,null,null,null,381552,381810,375780,398377,null,null,null,116748.56353376084,null,null,{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":190776},{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":190905},{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":187890},{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":199188.5},{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F30=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,240412.13599587881,253115.2,246529.01,261177.5,0,0,null,116748.56353376084,0.88488520009661575,103309.07600356442,{"$f":"IF($F30=0,AW30,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C30,'RFS districts & sharing'!$D$13:$D$119,0)))","v":51654.53800178221},65094.02553197863,null,0.79353731129143301,0.75422179308077897,0.76214154269308909]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D31,Names!$M$7:$M$139,0))","v":73},"BREWARRINA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C31,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},null,17953,21144,21174,23077,null,null,null,4159.1623625142056,7043.88,5112.12,4309,null,null,null,null,null,null,null,null,null,null,4323.1675529642853,null,null,{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":190776},{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":190905},{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":187890},{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":199188.5},{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F31=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,212888.16236251421,219092.88,214176.12,226574.5,0,0,null,4323.1675529642853,0,0,{"$f":"IF($F31=0,AW31,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C31,'RFS districts & sharing'!$D$13:$D$119,0)))","v":51654.53800178221},55977.705554746499,null,0.89613249455899402,0.87134278393711373,0.87726867028873246]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D32,Names!$M$7:$M$139,0))","v":74},"BROKEN HILL",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C32,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,612763,721706,722722,787666,null,null,null,46248.921338221393,79846.05,62763.63,53818,null,null,null,null,null,null,null,null,null,null,112697.15413397842,null,null,{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F32=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,659011.92133822141,801552.05,785485.63,841484,0,0,null,112697.15413397842,0,0,{"$f":"IF($F32=0,AW32,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C32,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},112697.15413397842,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D33,Names!$M$7:$M$139,0))","v":75},"BURWOOD",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C33,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,785671,898329,865693,936574,null,null,null,109445.15718384129,188544.19,145868.56,129776,null,null,null,null,null,null,null,null,null,null,179734.15960096265,null,null,{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F33=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,895116.15718384134,1086873.19,1011561.56,1066350,0,0,null,179734.15960096265,0,0,{"$f":"IF($F33=0,AW33,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C33,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},179734.15960096265,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D34,Names!$M$7:$M$139,0))","v":76},"BYRON",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C34,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},null,110005,129563,129745,141404,null,null,null,95805.354278313389,167834.27,130428.61,113372,null,null,null,317960,318175,313151,331981,null,null,null,149317.27069018543,null,null,{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":317960},{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":318175},{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":313151},{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":331981},{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F34=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,523770.3542783134,615572.27,573324.61,586757,0,0,null,149317.27069018543,0.60705994030171295,90644.533431198681,{"$f":"IF($F34=0,AW34,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C34,'RFS districts & sharing'!$D$13:$D$119,0)))","v":90644.533431198681},149317.27069018543,null,0.60705994030171295,0.51687675924713117,0.54620191517681405]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D35,Names!$M$7:$M$139,0))","v":77},"CABONNE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C35,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},null,49557,58367,58449,63702,null,null,null,36629.017148813131,63760.99,49456.41,42385,null,null,null,null,null,null,null,null,null,null,23086.915721312143,null,null,{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":638939.69999999995},{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":639371.6},{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":629274.1},{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":667114},{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F35=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,725125.71714881307,761499.59,737179.51,773201,0,0,null,23086.915721312143,0,0,{"$f":"IF($F35=0,AW35,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C35,'RFS districts & sharing'!$D$13:$D$119,0)))","v":168881.88752249884},191968.80324381098,null,0.8811433450633972,0.83962172586330608,0.85362397009651014]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D36,Names!$M$7:$M$139,0))","v":78},"CAMDEN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C36,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},null,495503,1254733,1723620,1513322,null,null,null,288720.32044636604,530681.98,456575.16,411672,null,null,null,382195,382453,376413,399048,null,null,null,337024.89405241795,null,null,{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":382195},{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":382453},{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":376413},{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":399048},{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F36=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1166418.320446366,2167867.98,2556608.16,2324042,0,0,null,337024.89405241795,0.3276654638395437,110431.41823515861,{"$f":"IF($F36=0,AW36,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C36,'RFS districts & sharing'!$D$13:$D$119,0)))","v":110431.41823515861},337024.89405241795,null,0.3276654638395437,0.17641895333497198,0.14723140052873804]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D37,Names!$M$7:$M$139,0))","v":79},"CAMPBELLTOWN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C37,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},null,1350080,1596537,1633054,1827756,null,null,null,466206.48148213001,814156.32,644337.34,564274,null,null,null,481116,481441,473838,502331,null,null,null,630846.76882976992,null,null,{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":481116},{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":481441},{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":473838},{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":502331},{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F37=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W37*(1-$F37)+AG37+I37+P37","v":2297402.48148213},2892134.32,2751229.34,2894361,0,0,null,{"$f":"AD37","v":630846.76882976992},{"$f":"W37/SUM(I37,P37,W37)","v":0.20941737630996909},132110.27518195202,{"$f":"IF($F37=0,AW37,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C37,'RFS districts & sharing'!$D$13:$D$119,0)))","v":132110.27518195202},630846.76882976992,null,{"$f":"AG37/AN37","v":0.20941737630996909},{"$f":"AH37/AO37","v":0.16646564326929325},{"$f":"AI37/AP37","v":0.17222773583826351}]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D38,Names!$M$7:$M$139,0))","v":1989},"CANADA BAY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C38,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,1969803,2363689,2348800,2551863,null,null,null,258575.09729603771,444501.07,318694.5,279062,null,null,null,null,null,null,null,null,null,null,487196.30608698097,null,null,{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F38=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2228378.0972960377,2808190.07,2667494.5,2830925,0,0,null,487196.30608698097,0,0,{"$f":"IF($F38=0,AW38,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C38,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},487196.30608698097,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D39,Names!$M$7:$M$139,0))","v":2080},"CANTERBURY-BANKSTOWN",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C39,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,4380336,5161420,5017571,5393146,null,null,null,1018783.2051993426,1753670.47,1329171.49,1159883,null,null,null,null,null,null,null,null,null,null,888651.92994137853,null,null,{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F39=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,5399119.2051993422,6915090.4699999997,6346742.4900000002,6553029,0,0,null,888651.92994137853,0,0,{"$f":"IF($F39=0,AW39,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C39,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},888651.92994137853,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D40,Names!$M$7:$M$139,0))","v":81},"CARRATHOOL",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C40,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},null,21256,25035,25070,27323,null,null,null,7488.0991407532001,12924.59,10106.34,8443,null,null,null,295478,295678,291008,308508,null,null,null,89545.402441650222,null,null,{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":295478},{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":295678},{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":291008},{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":308508},{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F40=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,324222.09914075321,333637.59000000003,326184.34000000003,344274,0,0,null,89545.402441650222,0.91134441724691118,81606.70260532586,{"$f":"IF($F40=0,AW40,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C40,'RFS districts & sharing'!$D$13:$D$119,0)))","v":81606.70260532586},89545.402441650222,null,0.91134441724691118,0.88622508033342395,0.89215809686019865]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D41,Names!$M$7:$M$139,0))","v":2088},"CENTRAL COAST",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C41,'RFS districts & sharing'!$D$13:$D$119,0))","v":16},null,3333739,3926443,3931969,4285297,null,null,null,926127.35184718284,1608775.15,1247388.3600000001,1074700,null,null,null,2054859,2056248,2023774,2145469,null,null,null,1489405.048002813,null,null,{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2054859},{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2056248},{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2023774},{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2145469},{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F41=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,6314725.351847183,7591466.1500000004,7203131.3600000003,7505466,0,0,null,1489405.048002813,0.32540750159449339,484663.57553282188,{"$f":"IF($F41=0,AW41,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C41,'RFS districts & sharing'!$D$13:$D$119,0)))","v":484663.57553282188},1489405.048002813,null,0.32540750159449339,0.27086309276370807,0.28095753067038332]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D42,Names!$M$7:$M$139,0))","v":83},"CENTRAL DARLING",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C42,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},null,0,null,null,null,null,null,null,4898.3309472237497,8498.99,6248.14,5365,null,null,null,244091,244256,240398,254854,null,null,null,70706.535487086774,null,null,{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":244091},{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":244256},{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":240398},{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":254854},{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F42=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,248989.33094722376,252754.99,246646.14,260219,0,0,null,70706.535487086774,0.98032714522911824,69315.536083097119,{"$f":"IF($F42=0,AW42,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C42,'RFS districts & sharing'!$D$13:$D$119,0)))","v":69315.536083097119},70706.535487086774,null,0.98032714522911824,0.96637459066584608,0.97466759463578057]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D43,Names!$M$7:$M$139,0))","v":84},"CESSNOCK",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C43,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},null,424355,499801,500504,545480,null,null,null,164052.57545278184,292042.84000000003,235343.08,206402,null,null,null,null,null,null,null,null,null,null,139840.9889616915,null,null,{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":797261.39999999991},{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":797800.24999999988},{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":785200.97499999986},{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":832416.97499999986},{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F43=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1385668.9754527817,1589644.09,1521048.0549999999,1584298.9749999999,0,0,null,139840.9889616915,0,0,{"$f":"IF($F43=0,AW43,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C43,'RFS districts & sharing'!$D$13:$D$119,0)))","v":225846.78407488237},365687.7730365739,null,0.57536209161317664,0.50187350427604194,0.51622364751651451]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D44,Names!$M$7:$M$139,0))","v":2037},"CLARENCE VALLEY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C44,'RFS districts & sharing'!$D$13:$D$119,0))","v":3},null,145695,171598,171840,187281,null,null,null,138540.5466921184,245576.43,195274.96,168940,null,null,null,1346996,1347906,1326619,1406392,null,null,null,459728.84469900862,null,null,{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1346996},{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1347906},{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1326619},{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1406392},{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F44=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1631231.5466921185,1765080.43,1693733.96,1762613,0,0,null,459728.84469900862,0.8257540155666413,379622.93958201917,{"$f":"IF($F44=0,AW44,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C44,'RFS districts & sharing'!$D$13:$D$119,0)))","v":379622.93958201917},459728.84469900862,null,0.8257540155666413,0.76365131984382151,0.78325110751159532]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D45,Names!$M$7:$M$139,0))","v":85},"COBAR",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C45,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},null,31651,37278,37330,40685,null,null,null,11829.375502398743,20227.98,14453.96,12453,null,null,null,290340,290536,285948,303142,null,null,null,91034.538703379745,null,null,{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":290340},{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":290536},{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":285948},{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":303142},{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F45=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,333820.37550239876,348041.98,337731.96,356280,0,0,null,91034.538703379745,0.86974918640912524,79177.215972394551,{"$f":"IF($F45=0,AW45,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C45,'RFS districts & sharing'!$D$13:$D$119,0)))","v":79177.215972394551},91034.538703379745,null,0.86974918640912524,0.83477286274489071,0.84667142547006802]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D46,Names!$M$7:$M$139,0))","v":86},"COFFS HARBOUR",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C46,'RFS districts & sharing'!$D$13:$D$119,0))","v":4},null,614754,724051,725069,790224,null,null,null,207952.76183161821,361893.08,284810.21000000002,245789,null,null,null,921764,922387,907820,962409,null,null,null,444409.83841517824,null,null,{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":921764},{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":922387},{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":907820},{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":962409},{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F46=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1744470.7618316181,2008331.08,1917699.21,1998422,0,0,null,444409.83841517824,0.52839177369312174,234822.50276686967,{"$f":"IF($F46=0,AW46,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C46,'RFS districts & sharing'!$D$13:$D$119,0)))","v":234822.50276686967},444409.83841517824,null,0.52839177369312174,0.45928034933363676,0.4733901934495765]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D47,Names!$M$7:$M$139,0))","v":90},"COOLAMON",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C47,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},null,21884,25775,25812,28131,null,null,null,11491.92897459656,19945.29,15950.8,13891,null,null,null,1522356,1523384,1499326,1589485,null,null,null,436372.4695650565,null,null,{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":289247.64},{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":289442.96000000002},{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":284871.94},{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":302002.15000000002},{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F47=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,322623.56897459656,335163.25,326634.74,344024.15,0,0,null,436372.4695650565,0.97854647812197626,427010.74324227532,{"$f":"IF($F47=0,AW47,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C47,'RFS districts & sharing'!$D$13:$D$119,0)))","v":81132.041216032318},90493.767538813496,null,0.89654838584584451,0.8635879977891372,0.87214219773438673]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D48,Names!$M$7:$M$139,0))","v":93},"COONAMBLE",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C48,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},null,23652,27857,27896,30402,null,null,null,10463.520508913718,17859.939999999999,13664.46,11790,null,null,null,704652,705128,693992,735723,null,null,null,206098.55219915567,null,null,{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":169116.47999999998},{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":169230.72},{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":166558.07999999999},{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":176573.52},{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F48=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W48*(1-$F48)+AG48+I48+P48","v":203232.00050891371},{"$f":"X48*(1-$F48)+AH48+J48+Q48","v":214947.66},{"$f":"Y48*(1-$F48)+AI48+K48+R48","v":208118.53999999998},{"$f":"Z48*(1-$F48)+AJ48+L48+S48","v":218765.52},{"$f":"AA48*(1-$F48)+AK48+M48+T48","v":0},{"$f":"AB48*(1-$F48)+AL48+N48+U48","v":0},null,206098.55219915567,{"$f":"W48/SUM(I48,P48,W48)","v":0.95382103359739945},196581.13408152625,{"$f":"IF($F48=0,AW48,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C48,'RFS districts & sharing'!$D$13:$D$119,0)))","v":47179.472179566299},56696.890297195721,null,0.83213509475139258,0.78731129243277176,0.80030390372717397]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D49,Names!$M$7:$M$139,0))","v":2094},"COOTAMUNDRA-GUNDAGAI",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C49,'RFS districts & sharing'!$D$13:$D$119,0))","v":43},null,72017,84820,84940,92573,null,null,null,30062.200591900812,51758.59,40739.74,34885,null,null,null,594168,594570,585180,620368,null,null,null,190828.0726646079,null,null,{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":594168},{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":594570},{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":585180},{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":620368},{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F49=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W49*(1-$F49)+AG49+I49+P49","v":696247.20059190085},731148.59,710859.74,747826,0,0,null,{"$f":"AD49","v":190828.0726646079},{"$f":"W49/SUM(I49,P49,W49)","v":0.85338655508399852},{"$f":"AU49*AV49","v":162850.11154456867},{"$f":"IF($F49=0,AW49,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C49,'RFS districts & sharing'!$D$13:$D$119,0)))","v":162850.11154456867},{"$f":"AU49-AW49+AX49","v":190828.0726646079},null,{"$f":"AG49/AN49","v":0.85338655508399852},{"$f":"AH49/AO49","v":0.81319995433486381},{"$f":"AI49/AP49","v":0.82320036861280121}]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D50,Names!$M$7:$M$139,0))","v":97},"COWRA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C50,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},null,40614,47834,47902,52206,null,null,null,34092.811896204665,59247.35,45387.44,38657,null,null,null,null,null,null,null,null,null,null,20591.939972595872,null,null,{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":419874.66000000003},{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":420158.48000000004},{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":413522.98000000004},{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":438389.2},{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F50=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,494581.47189620469,527239.83000000007,506812.42000000004,529252.19999999995,0,0,null,20591.939972595872,0,0,{"$f":"IF($F50=0,AW50,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C50,'RFS districts & sharing'!$D$13:$D$119,0)))","v":110979.52608621355},131571.46605880943,null,0.84894943271978651,0.79690200947071843,0.81592905714504793]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D51,Names!$M$7:$M$139,0))","v":2090},"CUMBERLAND",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C51,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2351599,2797491,2796106,3095490,null,null,null,649916.65625291201,1111421.83,848161.07,749142,null,null,null,null,null,null,null,null,null,null,497047.13367407257,null,null,{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F51=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3001515.6562529122,3908912.83,3644267.07,3844632,0,0,null,497047.13367407257,0,0,{"$f":"IF($F51=0,AW51,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C51,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},497047.13367407257,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D52,Names!$M$7:$M$139,0))","v":2098},"DUBBO",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C52,'RFS districts & sharing'!$D$13:$D$119,0))","v":41},null,470861,554574,555354,605259,null,null,null,144737.77895667593,251146.65,199676.16,172711,null,null,null,1029678,1030373,1014101,1075082,null,null,null,425849.12049592379,null,null,{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1029678},{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1030373},{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1014101},{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1075082},{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F52=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W52*(1-$F52)+AG52+I52+P52","v":1645276.7789566759},1836093.65,1769131.16,1853052,0,0,null,{"$f":"AD52","v":425849.12049592379},{"$f":"W52/SUM(I52,P52,W52)","v":0.62583877264283316},{"$f":"AU52*AV52","v":266512.89090219891},{"$f":"IF($F52=0,AW52,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C52,'RFS districts & sharing'!$D$13:$D$119,0)))","v":266512.89090219891},{"$f":"AU52-AW52+AX52","v":425849.12049592379},null,{"$f":"AG52/AN52","v":0.62583877264283316},{"$f":"AH52/AO52","v":0.56117671339912323},{"$f":"AI52/AP52","v":0.57321979451201344}]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D53,Names!$M$7:$M$139,0))","v":104},"DUNGOG",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C53,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},null,20644,24315,24349,26537,null,null,null,25881.613053018213,45340.32,34730.949999999997,29825,null,null,null,null,null,null,null,null,null,null,14762.974543949556,null,null,{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":613278},{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":613692.5},{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":604000.75},{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":640320.75},{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F53=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,659803.61305301823,683347.82,663080.69999999995,696682.75,0,0,null,14762.974543949556,0,0,{"$f":"IF($F53=0,AW53,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C53,'RFS districts & sharing'!$D$13:$D$119,0)))","v":173728.29544221723},188491.26998616679,null,0.92948566492727025,0.89806754633387142,0.9109008149385136]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D54,Names!$M$7:$M$139,0))","v":2091},"EDWARD RIVER",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C54,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},null,67867,79933,80046,87239,null,null,null,24325.609619263701,42439.360000000001,30211.85,25743,null,null,null,407246,407521,401086,425204,null,null,null,135428.77994820866,null,null,{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":407246},{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":407521},{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":401086},{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":425204},{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F54=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,499438.60961926368,529893.36,511343.85,538186,0,0,null,135428.77994820866,0.81540752388057314,110429.64611973583,{"$f":"IF($F54=0,AW54,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C54,'RFS districts & sharing'!$D$13:$D$119,0)))","v":110429.64611973583},135428.77994820866,null,0.81540752388057314,0.76906228830646228,0.78437630568941041]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D55,Names!$M$7:$M$139,0))","v":105},"EUROBODALLA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C55,'RFS districts & sharing'!$D$13:$D$119,0))","v":28},null,196259,283325,257616,280766,null,null,null,104319.18373770337,182408.61,145593.48000000001,124933,null,null,null,1032247,1032945,1016632,1077764,null,null,null,365704.01228136336,null,null,{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1032247},{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1032945},{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1016632},{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1077764},{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F55=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1332825.1837377034,1498678.6099999999,1419841.48,1483463,0,0,null,365704.01228136336,0.77448041393187206,283230.59480821673,{"$f":"IF($F55=0,AW55,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C55,'RFS districts & sharing'!$D$13:$D$119,0)))","v":283230.59480821673},365704.01228136336,null,0.77448041393187206,0.68923716740042085,0.71601795997677153]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D56,Names!$M$7:$M$139,0))","v":107},"FAIRFIELD",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C56,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},null,1889397,2175945,2148129,2353579,null,null,null,564620.35098329512,963537.48,738798.95,640489,null,null,null,138746,138840,136647,144864,null,null,null,578456.70310470508,null,null,{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":138746},{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":138840},{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":136647},{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":144864},{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F56=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2592763.3509832951,3278322.48,3023574.95,3138932,0,0,null,578456.70310470508,5.3512789721970246E-2,30954.831916506257,{"$f":"IF($F56=0,AW56,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C56,'RFS districts & sharing'!$D$13:$D$119,0)))","v":30954.831916506257},578456.70310470508,null,5.3512789721970246E-2,4.2350928210088713E-2,4.5193852396481854E-2]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D57,Names!$M$7:$M$139,0))","v":2092},"FEDERATION",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C57,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},null,48267,56848,56928,62044,null,null,null,33739.296486126186,59015.64,45919.73,39512,null,null,null,479831,480155,472572,500989,null,null,null,156815.34594119212,null,null,{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":479831},{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":480155},{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":472572},{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":500989},{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F57=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,561837.29648612614,596018.64,575419.73,602545,0,0,null,156815.34594119212,0.8540390661157341,133926.4316002315,{"$f":"IF($F57=0,AW57,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C57,'RFS districts & sharing'!$D$13:$D$119,0)))","v":133926.4316002315},156815.34594119212,null,0.8540390661157341,0.80560399923062809,0.82126485304909513]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D58,Names!$M$7:$M$139,0))","v":108},"FORBES",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C58,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},null,27712,32639,32685,35622,null,null,null,26567.218696806776,46035.44,33362.720000000001,28399,null,null,null,468269,468585,461185,488917,null,null,null,147249.71520737378,null,null,{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":468269},{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":468585},{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":461185},{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":488917},{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F58=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,522548.21869680675,547259.43999999994,527232.72,552938,0,0,null,147249.71520737378,0.89612591383016338,131954.28560143913,{"$f":"IF($F58=0,AW58,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C58,'RFS districts & sharing'!$D$13:$D$119,0)))","v":131954.28560143913},147249.71520737378,null,0.89612591383016338,0.85623922723014156,0.87472757760557807]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D59,Names!$M$7:$M$139,0))","v":2093},"GEORGES RIVER",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C59,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2264002,2526345,2404745,2603044,null,null,null,429231.98336437653,738059.28,547407.19999999995,482640,null,null,null,null,null,null,null,null,null,null,352241.22721528355,null,null,{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F59=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2693233.9833643767,3264404.2800000003,2952152.2,3085684,0,0,null,352241.22721528355,0,0,{"$f":"IF($F59=0,AW59,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C59,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},352241.22721528355,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D60,Names!$M$7:$M$139,0))","v":109},"GILGANDRA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C60,'RFS districts & sharing'!$D$13:$D$119,0))","v":11},null,32812,38646,38701,42178,null,null,null,11325.883857741515,19486.509999999998,15357.78,13158,null,null,null,null,null,null,null,null,null,null,9765.8874768082751,null,null,{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":340656.66666666669},{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":340886.66666666669},{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":335503.33333333337},{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":355678.00000000006},{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F60=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,384794.55052440823,399019.1766666667,389562.1133333334,411014.00000000006,0,0,null,9765.8874768082751,0,0,{"$f":"IF($F60=0,AW60,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C60,'RFS districts & sharing'!$D$13:$D$119,0)))","v":94432.819990025062},104198.70746683334,null,0.88529493518660995,0.85431148827074332,0.86123193670595988]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D61,Names!$M$7:$M$139,0))","v":2053},"GLEN INNES SEVERN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C61,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},null,87011,83315,83432,90929,null,null,null,23763.198739593401,40854.49,31955.19,27450,null,null,null,443218,443517,436513,462761,null,null,null,147980.03963397938,null,null,{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":443218},{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":443517},{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":436513},{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":462761},{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F61=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,553992.19873959338,567686.49,551900.18999999994,581140,0,0,null,147980.03963397938,0.8000437569488893,118390.5068622144,{"$f":"IF($F61=0,AW61,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C61,'RFS districts & sharing'!$D$13:$D$119,0)))","v":118390.5068622144},147980.03963397938,null,0.8000437569488893,0.78127101457003145,0.79092743200541393]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D62,Names!$M$7:$M$139,0))","v":2032},"GOULBURN MULWAREE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C62,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},null,141470,166622,166857,181851,null,null,null,84506.251891032356,147346.78,115846.04,99886,null,null,null,526080,526435,518122,549278,null,null,null,206753.72530384234,null,null,{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":526080},{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":526435},{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":518122},{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":549278},{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F62=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,752056.25189103233,840403.78,800825.04,831015,0,0,null,206753.72530384234,0.6995221416977534,144628.80872853278,{"$f":"IF($F62=0,AW62,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C62,'RFS districts & sharing'!$D$13:$D$119,0)))","v":144628.80872853278},206753.72530384234,null,0.6995221416977534,0.62640722534589266,0.64698526409713664]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D63,Names!$M$7:$M$139,0))","v":2049},"GREATER HUME",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C63,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},null,57656,67906,68003,74113,null,null,null,29033.792126217966,51068.11,40250.32,34950,null,null,null,910202,910817,896433,950337,null,null,null,277511.41429936292,null,null,{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":618937.3600000001},{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":619355.56000000006},{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":609574.44000000006},{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":646229.16},{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F63=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,705627.15212621808,738329.67,717827.76,755292.16000000003,0,0,null,277511.41429936292,0.9130399178617753,253378.99891759543,{"$f":"IF($F63=0,AW63,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C63,'RFS districts & sharing'!$D$13:$D$119,0)))","v":172297.71926396491},196430.13464573241,null,0.87714504485123401,0.83886045105027407,0.84919318249826403]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D64,Names!$M$7:$M$139,0))","v":118},"GRIFFITH",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C64,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},null,118392,120276,120444,131268,null,null,null,72725.083035462507,125923.2,96505.03,82853,null,null,null,452210,452516,445370,472151,null,null,null,176814.62794163352,null,null,{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":452210},{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":452516},{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":445370},{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":472151},{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F64=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,643327.08303546254,698715.2,662319.03,686272,0,0,null,176814.62794163352,0.70292392769522583,124287.23274670306,{"$f":"IF($F64=0,AW64,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C64,'RFS districts & sharing'!$D$13:$D$119,0)))","v":124287.23274670306},176814.62794163352,null,0.70292392769522583,0.64764012576225627,0.67244028908545772]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D65,Names!$M$7:$M$139,0))","v":120},"GUNNEDAH",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C65,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},null,34610,40764,40821,44489,null,null,null,33985.686014362698,58913.69,46955.73,40553,null,null,null,281347,281537,277091,293753,null,null,null,98902.717924944707,null,null,{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":281347},{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":281537},{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":277091},{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":293753},{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F65=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,349942.68601436273,381214.69,364867.73,378795,0,0,null,98902.717924944707,0.80398022660331481,79515.829568980771,{"$f":"IF($F65=0,AW65,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C65,'RFS districts & sharing'!$D$13:$D$119,0)))","v":79515.829568980771},98902.717924944707,null,0.80398022660331481,0.73852610454229872,0.75942862910896514]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D66,Names!$M$7:$M$139,0))","v":2039},"GWYDIR",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C66,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},null,37904,44643,44706,48723,null,null,null,14191.501197014022,24667.47,17590.54,15085,null,null,null,495890,496225,488388,517756,null,null,null,151282.58837189502,null,null,{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":495890},{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":496225},{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":488388},{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":517756},{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F66=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,547985.501197014,565535.47,550684.54,581564,0,0,null,151282.58837189502,0.90493270153458971,136900.56139052426,{"$f":"IF($F66=0,AW66,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C66,'RFS districts & sharing'!$D$13:$D$119,0)))","v":136900.56139052426},151282.58837189502,null,0.90493270153458971,0.8774427535022693,0.88687436186241941]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D67,Names!$M$7:$M$139,0))","v":125},"HAWKESBURY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C67,'RFS districts & sharing'!$D$13:$D$119,0))","v":20},null,193139,208312,208605,227350,null,null,null,181441.78422277846,315162.52,242430.74,208128,null,null,null,1109328,1110078,1092547,1158245,null,null,null,419636.34817688842,null,null,{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1109328},{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1110078},{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1092547},{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1158245},{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F67=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1483908.7842227784,1633552.52,1543582.74,1593723,0,0,null,419636.34817688842,0.74757155681980059,313708.19810477237,{"$f":"IF($F67=0,AW67,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C67,'RFS districts & sharing'!$D$13:$D$119,0)))","v":313708.19810477237},419636.34817688842,null,0.74757155681980059,0.67954839921522692,0.70779944067008682]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D68,Names!$M$7:$M$139,0))","v":126},"HAY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C68,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},null,31691,37325,37378,40737,null,null,null,7881.7867565224133,13647.51,10124.200000000001,8642,null,null,null,235740,235900,232174,246135,null,null,null,74452.399608229432,null,null,{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":235740},{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":235900},{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":232174},{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":246135},{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F68=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,275312.78675652243,286872.51,279676.2,295514,0,0,null,74452.399608229432,0.85626244526187123,63750.793744156515,{"$f":"IF($F68=0,AW68,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C68,'RFS districts & sharing'!$D$13:$D$119,0)))","v":63750.793744156515},74452.399608229432,null,0.85626244526187123,0.82231650568400572,0.83015286963996215]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D69,Names!$M$7:$M$139,0))","v":2081},"HILLTOPS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C69,'RFS districts & sharing'!$D$13:$D$119,0))","v":43},null,89702,105650,105798,115305,null,null,null,49859.063556295536,85977.01,68729.55,58799,null,null,null,918552,919173,904657,959056,null,null,null,292935.29309911653,null,null,{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":918552},{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":919173},{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":904657},{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":959056},{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F69=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1058113.0635562956,1110800.01,1079184.55,1133160,0,0,null,292935.29309911653,0.86810382712105094,254298.24903816986,{"$f":"IF($F69=0,AW69,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C69,'RFS districts & sharing'!$D$13:$D$119,0)))","v":254298.24903816986},292935.29309911653,null,0.86810382712105094,0.82748738902153951,0.83827830930307512]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D70,Names!$M$7:$M$139,0))","v":129},"HORNSBY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C70,'RFS districts & sharing'!$D$13:$D$119,0))","v":18},null,1973940,2314570,2312002,2523238,null,null,null,408200.49461175327,698354.05,542102.17000000004,470489,null,null,null,1085562,1086295,1069140,1133430,null,null,null,627285.56045821309,null,null,{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1085562},{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1086295},{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1069140},{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1133430},{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F70=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3467702.4946117532,4099219.05,3923244.17,4127157,0,0,null,627285.56045821309,0.3130493465592239,196371.33480748013,{"$f":"IF($F70=0,AW70,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C70,'RFS districts & sharing'!$D$13:$D$119,0)))","v":196371.33480748013},627285.56045821309,null,0.3130493465592239,0.26500047612727601,0.27251426464236611]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D71,Names!$M$7:$M$139,0))","v":131},"HUNTERS HILL",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C71,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,518708,593517,576133,621959,null,null,null,40070.436102986183,68867.8,49742.21,42862,null,null,null,null,null,null,null,null,null,null,86066.741817697184,null,null,{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F71=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,558778.43610298622,662384.80000000005,625875.21,664821,0,0,null,86066.741817697184,0,0,{"$f":"IF($F71=0,AW71,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C71,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},86066.741817697184,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D72,Names!$M$7:$M$139,0))","v":2083},"INNER WEST",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C72,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,4232141,4850918,4687430,4987455,null,null,null,540664.32565638621,925709.08,654125.74,575088,null,null,null,null,null,null,null,null,null,null,1036538.9291741881,null,null,{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F72=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,4772805.3256563861,5776627.0800000001,5341555.74,5562543,0,0,null,1036538.9291741881,0,0,{"$f":"IF($F72=0,AW72,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C72,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},1036538.9291741881,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D73,Names!$M$7:$M$139,0))","v":133},"INVERELL",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C73,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},null,100777,99528,99668,108625,null,null,null,47617.454478752465,82005.56,64181.88,55147,null,null,null,392472,392738,386535,409778,null,null,null,147389.60254906246,null,null,{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":392472},{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":392738},{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":386535},{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":409778},{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F73=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,540866.45447875245,574271.56000000006,550384.88,573550,0,0,null,147389.60254906246,0.72563568465017081,106951.15515600549,{"$f":"IF($F73=0,AW73,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C73,'RFS districts & sharing'!$D$13:$D$119,0)))","v":106951.15515600549},147389.60254906246,null,0.72563568465017081,0.68388899495562683,0.70229945270298855]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D74,Names!$M$7:$M$139,0))","v":135},"JUNEE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C74,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},null,26491,31201,31245,34052,null,null,null,17879.309679423593,31224.76,23095.62,19910,null,null,null,null,null,null,null,null,null,null,11825.241293208306,null,null,{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":289247.64},{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":289442.96000000002},{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":284871.94},{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":302002.15000000002},{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F74=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,333617.94967942359,351868.72000000003,339212.56,355964.15,0,0,null,11825.241293208306,0,0,{"$f":"IF($F74=0,AW74,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C74,'RFS districts & sharing'!$D$13:$D$119,0)))","v":81132.041216032318},92957.282509240627,null,0.86700263063765182,0.82258792426902849,0.8398036322711635]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D75,Names!$M$7:$M$139,0))","v":136},"KEMPSEY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C75,'RFS districts & sharing'!$D$13:$D$119,0))","v":5},null,112986,133073,133261,145235,null,null,null,80132.837764834228,139450.23000000001,111387.68,96048,null,null,null,521584,521936,513693,544583,null,null,null,198324.22177366831,null,null,{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":521584},{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":521936},{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":513693},{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":544583},{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F75=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,714702.83776483429,794459.23,758341.67999999993,785866,0,0,null,198324.22177366831,0.72979142160846144,144735.31574759717,{"$f":"IF($F75=0,AW75,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C75,'RFS districts & sharing'!$D$13:$D$119,0)))","v":144735.31574759717},198324.22177366831,null,0.72979142160846144,0.65697015062686104,0.6773899068820799]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D76,Names!$M$7:$M$139,0))","v":137},"KIAMA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C76,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},null,46560,54838,54915,59849,null,null,null,63431.912785672226,111246.91,82036.77,70241,null,null,null,316033,316247,311253,329969,null,null,null,124590.77298064524,null,null,{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":316033},{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":316247},{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":311253},{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":329969},{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F76=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,426024.91278567223,482331.91000000003,448204.77,460059,0,0,null,124590.77298064524,0.74181812029145866,92423.693018162114,{"$f":"IF($F76=0,AW76,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C76,'RFS districts & sharing'!$D$13:$D$119,0)))","v":92423.693018162114},124590.77298064524,null,0.74181812029145866,0.6556626120797191,0.69444374721848678]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D77,Names!$M$7:$M$139,0))","v":139},"KU-RING-GAI",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C77,'RFS districts & sharing'!$D$13:$D$119,0))","v":18},null,2948177,3565532,3632426,4008294,null,null,null,341739.59751699946,586467.63,443593.03,387768,null,null,null,197200,197333,194216,205895,null,null,null,828251.86932559963,null,null,{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":197200},{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":197333},{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":194216},{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":205895},{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F77=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3487116.5975169996,4349332.63,4270235.03,4601957,0,0,null,828251.86932559963,5.6551019871379178E-2,46838.487920738939,{"$f":"IF($F77=0,AW77,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C77,'RFS districts & sharing'!$D$13:$D$119,0)))","v":46838.487920738939},828251.86932559963,null,5.6551019871379178E-2,4.5370868771653368E-2,4.5481337358613719E-2]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D78,Names!$M$7:$M$139,0))","v":140},"KYOGLE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C78,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},null,25970,30588,30631,33383,null,null,null,23535.556240679231,40970.339999999997,33769.97,28912,null,null,null,null,null,null,null,null,null,null,13561.056004182989,null,null,{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":435796.59899999999},{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":436090.96649999998},{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":429204.01299999998},{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":455013.03399999999},{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F78=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,485302.15524067922,507649.30649999995,493604.98300000001,517308.03399999999,0,0,null,13561.056004182989,0,0,{"$f":"IF($F78=0,AW78,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C78,'RFS districts & sharing'!$D$13:$D$119,0)))","v":120491.5958515988},134052.65185578179,null,0.89799024029446639,0.85903981531392093,0.86952933576847613]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D79,Names!$M$7:$M$139,0))","v":141},"LACHLAN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C79,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},null,42814,50426,50497,55035,null,null,null,16307.237363392787,27920.63,21931.01,18771,null,null,null,546635,547004,538366,570739,null,null,null,167014.09503438184,null,null,{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":546635},{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":547004},{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":538366},{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":570739},{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F79=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,605756.23736339284,625350.63,610794.01,644545,0,0,null,167014.09503438184,0.90240094328913023,150713.67690160661,{"$f":"IF($F79=0,AW79,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C79,'RFS districts & sharing'!$D$13:$D$119,0)))","v":150713.67690160661},167014.09503438184,null,0.90240094328913023,0.87471567750719303,0.88141990783439406]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D80,Names!$M$7:$M$139,0))","v":142},"LAKE MACQUARIE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C80,'RFS districts & sharing'!$D$13:$D$119,0))","v":16},null,3333829,3924615,3928403,4276611,null,null,null,556452.00249284552,973310.86,773794.25,669520,null,null,null,1189621,1190425,1171625,1242078,null,null,null,1085924.9052551049,null,null,{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1189621},{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1190425},{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1171625},{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1242078},{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F80=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,5079902.0024928451,6088350.8600000003,5873822.25,6188209,0,0,null,1085924.9052551049,0.23418187977173985,254303.93560358897,{"$f":"IF($F80=0,AW80,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C80,'RFS districts & sharing'!$D$13:$D$119,0)))","v":254303.93560358897},1085924.9052551049,null,0.23418187977173985,0.19552503253730025,0.1994655183854091]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D81,Names!$M$7:$M$139,0))","v":143},"LANE COVE",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C81,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,853918,999759,989549,1080188,null,null,null,108556.012364553,186922.25,143167.82,126878,null,null,null,null,null,null,null,null,null,null,203221.64415402431,null,null,{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F81=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W81*(1-$F81)+AG81+I81+P81","v":962474.01236455305},{"$f":"X81*(1-$F81)+AH81+J81+Q81","v":1186681.25},{"$f":"Y81*(1-$F81)+AI81+K81+R81","v":1132716.82},{"$f":"Z81*(1-$F81)+AJ81+L81+S81","v":1207066},{"$f":"AA81*(1-$F81)+AK81+M81+T81","v":0},{"$f":"AB81*(1-$F81)+AL81+N81+U81","v":0},null,203221.64415402431,{"$f":"W81/SUM(I81,P81,W81)","v":0},0,{"$f":"IF($F81=0,AW81,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C81,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},203221.64415402431,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D82,Names!$M$7:$M$139,0))","v":144},"LEETON",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C82,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},null,39183,46149,46214,50367,null,null,null,30378.2219433346,52096.88,40918.36,34907,null,null,null,193988,194119,191053,202542,null,null,null,73225.960421998607,null,null,{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":193988},{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":194119},{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":191053},{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":202542},{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F82=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,263549.22194333462,292364.88,278185.36,287816,0,0,null,{"$f":"AD82","v":73225.960421998607},0.73605984707368677,{"$f":"AU82*AV82","v":53898.689230040138},{"$f":"IF($F82=0,AW82,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C82,'RFS districts & sharing'!$D$13:$D$119,0)))","v":53898.689230040138},{"$f":"AU82-AW82+AX82","v":73225.960421998607},null,{"$f":"AG82/AN82","v":0.73605984707368677},{"$f":"AH82/AO82","v":0.66396141698004219},0.68678308592515436]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D83,Names!$M$7:$M$139,0))","v":146},"LISMORE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C83,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},null,603480,710772,711773,775733,null,null,null,116946.64705982474,202928.53,158171.93,134079,null,null,null,null,null,null,null,null,null,null,141470.27453689708,null,null,{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":478886.59979999997},{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":479210.07329999999},{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":471642.16259999998},{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":500003.08679999999},{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F83=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1199313.2468598248,1392910.6033000001,1341587.0925999999,1409815.0867999999,0,0,null,141470.27453689708,0,0,{"$f":"IF($F83=0,AW83,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C83,'RFS districts & sharing'!$D$13:$D$119,0)))","v":132405.37162119508},273875.64615809219,null,0.39930068399884189,0.34403505304983989,0.35155538183209262]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D84,Names!$M$7:$M$139,0))","v":2044},"LITHGOW",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C84,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},null,173291,204101,204388,222755,null,null,null,57623.011842791791,99893.3,74352.52,63285,null,null,null,619862,620281,610485,647195,null,null,null,225139.65371827479,null,null,{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":619862},{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":620281},{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":610485},{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":647195},{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F84=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,850776.01184279181,924275.3,889225.52,933235,0,0,null,225139.65371827479,0.72858424705389957,164033.20508630492,{"$f":"IF($F84=0,AW84,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C84,'RFS districts & sharing'!$D$13:$D$119,0)))","v":164033.20508630492},225139.65371827479,null,0.72858424705389957,0.67109983356690373,0.68653562709266369]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D85,Names!$M$7:$M$139,0))","v":147},"LIVERPOOL",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C85,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},null,1907871,2248145,2261200,2465684,null,null,null,619444.69916296576,1088635.81,856502.64,756315,null,null,null,423947,424234,417534,442641,null,null,null,795641.31076133577,null,null,{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":423947},{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":424234},{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":417534},{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":442641},{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F85=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2951262.6991629656,3761014.81,3535236.64,3664640,0,0,null,795641.31076133577,0.14364936070253573,114293.36563939345,{"$f":"IF($F85=0,AW85,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C85,'RFS districts & sharing'!$D$13:$D$119,0)))","v":114293.36563939345},795641.31076133577,null,0.14364936070253573,0.11279774779722285,0.11810637943603118]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D86,Names!$M$7:$M$139,0))","v":2040},"LIVERPOOL PLAINS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C86,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},null,44967,52962,53036,57802,null,null,null,21031.488752623347,36368.65,27364.639999999999,23413,null,null,null,537000,537363,528876,560679,null,null,null,166804.91080847435,null,null,{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":537000},{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":537363},{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":528876},{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":560679},{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F86=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,602998.48875262332,626693.65,609276.64,641894,0,0,null,166804.91080847435,0.89054949558969987,148548.02918237171,{"$f":"IF($F86=0,AW86,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C86,'RFS districts & sharing'!$D$13:$D$119,0)))","v":148548.02918237171},166804.91080847435,null,0.89054949558969987,0.85745722810499192,0.86803918824132165]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D87,Names!$M$7:$M$139,0))","v":148},"LOCKHART",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C87,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},null,22424,26411,26448,28825,null,null,null,8728.0812230739193,14926.53,12039.01,10370,null,null,null,null,null,null,null,null,null,null,7141.3272119882349,null,null,{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":274024.08},{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":274209.12},{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":269878.68},{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":286107.3},{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F87=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,305176.16122307396,315546.65000000002,308365.69,325302.3,0,0,null,7141.3272119882349,0,0,{"$f":"IF($F87=0,AW87,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C87,'RFS districts & sharing'!$D$13:$D$119,0)))","v":76861.933783609551},84003.260995597782,null,0.89792098734637804,0.86899708806922837,0.87519036245569337]
[null,null,null,"LORD HOWE ISLAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13498,13285,14084]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D89,Names!$M$7:$M$139,0))","v":150},"MAITLAND",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C89,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},null,782392,921493,922790,1005712,null,null,null,234056.66108945847,419152.38,334434.53000000003,293024,null,null,null,null,null,null,null,null,null,null,228408.24693937565,null,null,{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":367966.8},{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":368215.5},{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":362400.45},{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":384192.45},{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F89=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1384415.4610894585,1708860.88,1619624.98,1682928.45,0,0,null,228408.24693937565,0,0,{"$f":"IF($F89=0,AW89,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C89,'RFS districts & sharing'!$D$13:$D$119,0)))","v":104236.97726533034},332645.22420470597,null,0.26579217752337903,0.21547424036063137,0.22375577956324186]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D90,Names!$M$7:$M$139,0))","v":2084},"MID-COAST",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C90,'RFS districts & sharing'!$D$13:$D$119,0))","v":13},null,250294,294794,295209,321736,null,null,null,252803.69041180197,441210.84,347370.22,298984,null,null,null,2046509,2047891,2015550,2136750,null,null,null,723285.89635156188,null,null,{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2046509},{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2047891},{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2015550},{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":2136750},{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F90=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2549606.6904118019,2783895.84,2658129.2199999997,2757470,0,0,null,723285.89635156188,0.80267635306112894,580564.4855040214,{"$f":"IF($F90=0,AW90,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C90,'RFS districts & sharing'!$D$13:$D$119,0)))","v":580564.4855040214},723285.89635156188,null,0.80267635306112894,0.73562055396440407,0.75825884792764142]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D91,Names!$M$7:$M$139,0))","v":2042},"MID-WESTERN REGIONAL",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C91,'RFS districts & sharing'!$D$13:$D$119,0))","v":39},null,72114,84935,85055,92698,null,null,null,67936.556117126762,118462.25,92150.26,79155,null,null,null,964159,964810,949573,1006673,null,null,null,311709.22006983275,null,null,{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":964159},{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":964810},{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":949573},{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1006673},{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F91=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1104209.5561171267,1168207.25,1126778.26,1178526,0,0,null,311709.22006983275,0.87316668711906065,272174.10703284206,{"$f":"IF($F91=0,AW91,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C91,'RFS districts & sharing'!$D$13:$D$119,0)))","v":272174.10703284206},311709.22006983275,null,0.87316668711906065,0.82588941303009378,0.84273280174929888]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D92,Names!$M$7:$M$139,0))","v":155},"MOREE PLAINS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C92,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},null,162372,191240,191509,208718,null,null,null,35022.128921183692,60188.07,45973.32,39310,null,null,null,482400,482726,475103,503672,null,null,null,174804.60306294682,null,null,{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":482400},{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":482726},{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":475103},{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":503672},{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F92=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,679794.12892118364,734154.07,712585.32,751700,0,0,null,174804.60306294682,0.7096266052864515,124045.99706000459,{"$f":"IF($F92=0,AW92,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C92,'RFS districts & sharing'!$D$13:$D$119,0)))","v":124045.99706000459},174804.60306294682,null,0.70962660528645161,0.6575268322083947,0.66673138874093008]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D93,Names!$M$7:$M$139,0))","v":156},"MOSMAN",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C93,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,1112148,1340723,1356460,1509761,null,null,null,82446.756812620617,139589.25,100466.83,88774,null,null,null,null,null,null,null,null,null,null,254098.78474131308,null,null,{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F93=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1194594.7568126207,1480312.25,1456926.83,1598535,0,0,null,254098.78474131308,0,0,{"$f":"IF($F93=0,AW93,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C93,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},254098.78474131308,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D94,Names!$M$7:$M$139,0))","v":2085},"MURRAY RIVER",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C94,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},null,38514,45362,45425,49507,null,null,null,33021.553077785036,58255.64,46498.46,40694,null,null,null,634636,635065,625036,662620,null,null,null,198912.77706402505,null,null,{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":634636},{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":635065},{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":625036},{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":662620},{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F94=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,706171.55307778507,738682.64,716959.46,752821,0,0,null,198912.77706402505,0.89869946932016198,178762.80718843901,{"$f":"IF($F94=0,AW94,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C94,'RFS districts & sharing'!$D$13:$D$119,0)))","v":178762.80718843901},198912.77706402505,null,0.89869946932016198,0.8597264449046752,0.87178708821277018]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D95,Names!$M$7:$M$139,0))","v":2086},"MURRUMBIDGEE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C95,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},null,24409,28749,28789,31376,null,null,null,10487.623832328158,17938.72,12739.21,11015,null,null,null,454780,455087,447900,474833,null,null,null,136054.55467823113,null,null,{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":454780},{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":455087},{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":447900},{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":474833},{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F95=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,489676.62383232813,501774.72,489428.21,517224,0,0,null,136054.55467823113,0.92873536915195443,126358.67706389175,{"$f":"IF($F95=0,AW95,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C95,'RFS districts & sharing'!$D$13:$D$119,0)))","v":126358.67706389175},136054.55467823113,null,0.92873536915195443,0.90695481828976965,0.91514953745718908]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D96,Names!$M$7:$M$139,0))","v":162},"MUSWELLBROOK",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C96,'RFS districts & sharing'!$D$13:$D$119,0))","v":15},null,54605,64313,64403,70191,null,null,null,43801.094938132541,75128.509999999995,59087.63,51235,null,null,null,571044,571430,562406,596224,null,null,null,187313.6262460876,null,null,{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":571044},{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":571430},{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":562406},{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":596224},{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F96=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,669450.09493813256,710871.51,685896.63,717650,0,0,null,187313.6262460876,0.8530045843861942,159779.38190591487,{"$f":"IF($F96=0,AW96,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C96,'RFS districts & sharing'!$D$13:$D$119,0)))","v":159779.38190591487},187313.6262460876,null,0.8530045843861942,0.80384428403946018,0.81995737462655272]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D97,Names!$M$7:$M$139,0))","v":163},"NAMBUCCA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C97,'RFS districts & sharing'!$D$13:$D$119,0))","v":5},null,82602,97288,97425,106180,null,null,null,53190.67848158058,92270.15,73627.33,63438,null,null,null,459918,460229,452961,480199,null,null,null,164674.34206815658,null,null,{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":459918},{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":460229},{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":452961},{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":480199},{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F97=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,595710.67848158057,649787.15,624013.32999999996,649817,0,0,null,164674.34206815658,0.77204927931171996,127136.70711485193,{"$f":"IF($F97=0,AW97,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C97,'RFS districts & sharing'!$D$13:$D$119,0)))","v":127136.70711485193},164674.34206815658,null,0.77204927931171996,0.70827654871291312,0.72588353200724098]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D98,Names!$M$7:$M$139,0))","v":164},"NARRABRI",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C98,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},null,105512,124270,124445,135629,null,null,null,34947.140803894319,60002.71,45444.6,38947,null,null,null,463773,464086,456757,484223,null,null,null,161012.74853970029,null,null,{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":463773},{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":464086},{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":456757},{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":484223},{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F98=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,604232.14080389426,648358.71,626646.6,658799,0,0,null,161012.74853970029,0.76754109667681381,123583.90159310961,{"$f":"IF($F98=0,AW98,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C98,'RFS districts & sharing'!$D$13:$D$119,0)))","v":123583.90159310961},161012.74853970029,null,0.76754109667681381,0.71578586489568408,0.72889089320838896]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D99,Names!$M$7:$M$139,0))","v":165},"NARRANDERA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C99,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},null,49350,58124,58206,63436,null,null,null,15688.585395755452,27035.51,20437.75,17382,null,null,null,276850,277037,272662,289058,null,null,null,91949.814608066459,null,null,{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":276850},{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":277037},{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":272662},{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":289058},{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F99=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,341888.58539575548,362196.51,351305.75,369876,0,0,null,91949.814608066459,0.80976672467590682,74457.900209730826,{"$f":"IF($F99=0,AW99,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C99,'RFS districts & sharing'!$D$13:$D$119,0)))","v":74457.900209730826},91949.814608066459,null,0.80976672467590682,0.76488036839449391,0.77613873385220711]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D100,Names!$M$7:$M$139,0))","v":166},"NARROMINE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C100,'RFS districts & sharing'!$D$13:$D$119,0))","v":41},null,41624,49023,49091,53503,null,null,null,17300.829917476993,29621.360000000001,22970.58,19675,null,null,null,389903,390166,384005,407096,null,null,null,123178.53060177696,null,null,{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":389903},{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":390166},{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":384005},{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":407096},{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F100=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,448827.82991747698,468810.36,456066.58,480274,0,0,null,123178.53060177696,0.86871395668955931,107006.90869827563,{"$f":"IF($F100=0,AW100,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C100,'RFS districts & sharing'!$D$13:$D$119,0)))","v":107006.90869827563},123178.53060177696,null,0.86871395668955931,0.83224696655594388,0.84199328966397846]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D101,Names!$M$7:$M$139,0))","v":167},"NEWCASTLE CITY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C101,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,3662986,4313276,4318255,4709064,null,null,null,448222.72406791052,782611.8,612767.97,532241,null,null,null,null,null,null,null,null,null,null,757742.7352721584,null,null,{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F101=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,4111208.7240679106,5095887.8,4931022.97,5241305,0,0,null,757742.7352721584,0,0,{"$f":"IF($F101=0,AW101,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C101,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},757742.7352721584,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D102,Names!$M$7:$M$139,0))","v":168},"NORTH SYDNEY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C102,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,1631135,1974939,2013179,2225450,null,null,null,201112.77427600886,341590.96,247714.33,219909,null,null,null,null,null,null,null,null,null,null,417867.94976639817,null,null,{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F102=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1832247.7742760088,2316529.96,2260893.33,2445359,0,0,null,417867.94976639817,0,0,{"$f":"IF($F102=0,AW102,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C102,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},417867.94976639817,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D103,Names!$M$7:$M$139,0))","v":2087},"NORTHERN BEACHES",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C103,'RFS districts & sharing'!$D$13:$D$119,0))","v":17},null,5728097,6714942,6652382,7249191,null,null,null,733922.09464633313,1261335.92,940607.84,818150,null,null,null,1321302,1322195,1301314,1379565,null,null,null,1592551.2901537931,null,null,{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1321302},{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1322195},{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1301314},{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1379565},{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F103=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,7783321.0946463328,9298472.9199999999,8894303.8399999999,9446906,0,0,null,1592551.2901537931,0.16976069520102957,270352.61415980448,{"$f":"IF($F103=0,AW103,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C103,'RFS districts & sharing'!$D$13:$D$119,0)))","v":270352.61415980448},1592551.2901537931,null,0.16976069520102957,0.14219485407717894,0.14630869637572444]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D104,Names!$M$7:$M$139,0))","v":2045},"OBERON",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C104,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},null,21957,25861,25897,28224,null,null,null,14512.878842539911,25140.15,19994.77,17101,null,null,null,426517,426805,420064,445324,null,null,null,129526.17940242193,null,null,{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":426517},{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":426805},{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":420064},{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":445324},{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F104=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,462986.87884253991,477806.15,465955.77,490649,0,0,null,129526.17940242193,0.92122913086929359,119323.28967571334,{"$f":"IF($F104=0,AW104,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C104,'RFS districts & sharing'!$D$13:$D$119,0)))","v":119323.28967571334},129526.17940242193,null,0.92122913086929359,0.89325974561022281,0.90151045881457803]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D105,Names!$M$7:$M$139,0))","v":172},"ORANGE",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C105,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},null,455775,536807,537562,585868,null,null,null,113829.28389822363,198382.45,157053.76999999999,135108,null,null,null,1825542,1826776,1797926,1906040,null,null,null,633075.11697462364,null,null,{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":346852.98},{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":347087.44},{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":341605.94},{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":362147.6},{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F105=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,916457.26389822364,1082276.8899999999,1036221.71,1083123.6000000001,0,0,null,633075.11697462364,0.76218392683257596,482519.67863571102,{"$f":"IF($F105=0,AW105,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C105,'RFS districts & sharing'!$D$13:$D$119,0)))","v":91678.738940785101},242234.17727969773,null,0.37847152689328178,0.32070114700499613,0.32966491311979945]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D106,Names!$M$7:$M$139,0))","v":173},"PARKES",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C106,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},null,50840,59878,59963,65351,null,null,null,39443.749694210703,67764.88,51253.34,43534,null,null,null,531861,532220,523815,555314,null,null,null,173723.70141208469,null,null,{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":531861},{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":532220},{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":523815},{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":555314},{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F106=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,622144.74969421071,659862.88,635031.34,664199,0,0,null,173723.70141208469,0.85488304813536409,148513.44739652082,{"$f":"IF($F106=0,AW106,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C106,'RFS districts & sharing'!$D$13:$D$119,0)))","v":148513.44739652082},173723.70141208469,null,0.85488304813536409,0.80656150865767751,0.82486480116083727]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D107,Names!$M$7:$M$139,0))","v":2089},"PARRAMATTA",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C107,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,3150018,3779997,3807432,4271225,null,null,null,697110.96349838877,1199308.0900000001,930179.98,821887,null,null,null,null,null,null,null,null,null,null,569551.0142240976,null,null,{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F107=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3847128.9634983889,4979305.09,4737611.9800000004,5093112,0,0,null,569551.0142240976,0,0,{"$f":"IF($F107=0,AW107,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C107,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},569551.0142240976,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D108,Names!$M$7:$M$139,0))","v":176},"PENRITH",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C108,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},null,1605772,1990718,2098209,2371775,null,null,null,579234.99941358506,1015676.08,789173.47,685503,null,null,null,651979,652420,642117,680729,null,null,null,866255.57442283537,null,null,{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":651979},{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":652420},{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":642117},{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":680729},{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F108=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2836985.9994135853,3658814.08,3529499.4699999997,3738007,0,0,null,866255.57442283537,0.22981396458592546,199077.62790277001,{"$f":"IF($F108=0,AW108,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C108,'RFS districts & sharing'!$D$13:$D$119,0)))","v":199077.62790277001},866255.57442283537,null,0.22981396458592546,0.17831460843181188,0.18192862910388821]
[null,null,null,"PERISHER VALLEY",null,null,null,null,null,null,201702,219827]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D110,Names!$M$7:$M$139,0))","v":124},"PORT MACQUARIE HASTINGS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C110,'RFS districts & sharing'!$D$13:$D$119,0))","v":13},null,444404,523415,524151,571252,null,null,null,230192.09490200967,405764.38,315482.90999999997,273599,null,null,null,802288,802830,790151,837665,null,null,null,397649.07126332959,null,null,{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":802288},{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":802830},{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":790151},{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":837665},{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F110=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1476884.0949020097,1732009.38,1629784.91,1682516,0,0,null,397649.07126332959,0.54323017139217777,216014.97313631885,{"$f":"IF($F110=0,AW110,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C110,'RFS districts & sharing'!$D$13:$D$119,0)))","v":216014.97313631885},397649.07126332959,null,0.54323017139217777,0.46352520331038854,0.48481919003655521]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D111,Names!$M$7:$M$139,0))","v":178},"PORT STEPHENS",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C111,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},null,229592,273296,276506,303386,null,null,null,199538.02381293202,350734.09,273903.65000000002,237419,null,null,null,2453112,2454770,2416003,2561283,null,null,null,816476.36773037212,null,null,{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":674605.8},{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":675061.75},{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":664400.82500000007},{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":704352.82500000007},{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F111=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1103735.823812932,1299091.8400000001,1214810.4750000001,1245157.8250000002,0,0,null,816476.36773037212,0.85111242558137645,694913.18176886893,{"$f":"IF($F111=0,AW111,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C111,'RFS districts & sharing'!$D$13:$D$119,0)))","v":191101.12498643898},312664.3109479422,null,0.61120223285815578,0.51964128263633769,0.54691726707410881]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D112,Names!$M$7:$M$139,0))","v":2095},"QUEANBEYAN-PALERANG REGIONAL",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C112,'RFS districts & sharing'!$D$13:$D$119,0))","v":30},null,505270,595101,595939,571254,null,null,null,166685.19399904806,294225.52,229466.47,199617,null,null,null,966728,967381,952104,1009356,null,null,null,424983.00061457814,null,null,{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":966728},{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":967381},{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":952104},{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1009356},{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F112=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1638683.1939990481,1856707.52,1777509.47,1780227,0,0,null,424983.00061457814,0.58994197508109769,250715.31075845557,{"$f":"IF($F112=0,AW112,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C112,'RFS districts & sharing'!$D$13:$D$119,0)))","v":250715.31075845557},424983.00061457814,null,0.58994197508109769,0.52101959494406525,0.53563934036312055]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D113,Names!$M$7:$M$139,0))","v":181},"RANDWICK",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C113,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2777794,3236545,3197353,3521059,null,null,null,419448.7122051593,711329.62,484725.73,433136,null,null,null,null,null,null,null,null,null,null,585017.73671273468,null,null,{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F113=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3197242.7122051595,3947874.62,3682078.73,3954195,0,0,null,585017.73671273468,0,0,{"$f":"IF($F113=0,AW113,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C113,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},585017.73671273468,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D114,Names!$M$7:$M$139,0))","v":1981},"RICHMOND VALLEY",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C114,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},null,131031,135163,135353,147515,null,null,null,62909.674111692657,109235.7,84673.21,72388,null,null,null,1399026,1399971,1377862,1460716,null,null,null,440432.75496542268,null,null,{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":484342.8012000001},{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":484669.96020000009},{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":477015.8244000001},{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":505699.87920000008},{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F114=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,678283.4753116928,729068.66020000004,697042.0344,725602.87920000008,0,0,null,440432.75496542268,0.87825189486789335,386810.90161026904,{"$f":"IF($F114=0,AW114,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C114,'RFS districts & sharing'!$D$13:$D$119,0)))","v":133913.93413747515},187535.78749262879,null,0.71407135634172603,0.6647795834030833,0.68434298199907828]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D115,Names!$M$7:$M$139,0))","v":184},"RYDE",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C115,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2169602,2655498,2684429,3002389,null,null,null,356793.46206284134,615514.36,468421.26,414436,null,null,null,null,null,null,null,null,null,null,539798.28253916674,null,null,{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F115=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,{"$f":"W115*(1-$F115)+AG115+I115+P115","v":2526395.4620628413},{"$f":"X115*(1-$F115)+AH115+J115+Q115","v":3271012.36},{"$f":"Y115*(1-$F115)+AI115+K115+R115","v":3152850.26},{"$f":"Z115*(1-$F115)+AJ115+L115+S115","v":3416825},{"$f":"AA115*(1-$F115)+AK115+M115+T115","v":0},{"$f":"AB115*(1-$F115)+AL115+N115+U115","v":0},null,539798.28253916674,{"$f":"W115/SUM(I115,P115,W115)","v":0},0,{"$f":"IF($F115=0,AW115,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C115,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},539798.28253916674,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D116,Names!$M$7:$M$139,0))","v":188},"SHELLHARBOUR",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C116,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},null,880508,1037054,1038512,1131833,null,null,null,199848.68887027371,353880.67,279833.84999999998,243496,null,null,null,368706,368955,363128,384964,null,null,null,328584.35143962386,null,null,{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":368706},{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":368955},{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":363128},{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":384964},{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F116=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1449062.6888702738,1759889.67,1681473.85,1760293,0,0,null,328584.35143962386,0.25444447837343226,83606.473903727645,{"$f":"IF($F116=0,AW116,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C116,'RFS districts & sharing'!$D$13:$D$119,0)))","v":83606.473903727645},328584.35143962386,null,0.25444447837343226,0.20964666495258194,0.21595816075284191]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D117,Names!$M$7:$M$139,0))","v":189},"SHOALHAVEN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C117,'RFS districts & sharing'!$D$13:$D$119,0))","v":27},null,553781,705994,679296,660518,null,null,null,287073.26001304586,504619.63,391575.2,335586,null,null,null,1711205,1712361,1685319,1786661,null,null,null,693480.98377271579,null,null,{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1711205},{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1712361},{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1685319},{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1786661},{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F117=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2552059.2600130457,2922974.63,2756190.2,2782765,0,0,null,693480.98377271579,0.67051930447385166,464992.38690512383,{"$f":"IF($F117=0,AW117,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C117,'RFS districts & sharing'!$D$13:$D$119,0)))","v":464992.38690512383},693480.98377271579,null,0.67051930447385166,0.58582821158458021,0.61146687191616889]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D118,Names!$M$7:$M$139,0))","v":190},"SINGLETON",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C118,'RFS districts & sharing'!$D$13:$D$119,0))","v":15},null,78215,92121,92250,100540,null,null,null,62615.077936627255,109240.34,89642.43,77356,null,null,null,801003,801545,788886,836324,null,null,null,263493.47068042925,null,null,{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":801003},{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":801545},{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":788886},{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":836324},{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F118=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,941833.0779366272,1002906.34,970778.42999999993,1014220,0,0,null,263493.47068042925,0.85047235944913036,224093.91370902493,{"$f":"IF($F118=0,AW118,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C118,'RFS districts & sharing'!$D$13:$D$119,0)))","v":224093.91370902493},263493.47068042925,null,0.85047235944913036,0.7992221885844295,0.81263239439714385]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D119,Names!$M$7:$M$139,0))","v":2096},"SNOWY MONARO",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C119,'RFS districts & sharing'!$D$13:$D$119,0))","v":31},null,100758,118672,118839,129518,null,null,null,56233.053525892326,98275.99,77960.66,67584,null,null,null,1329010,1329908,1308906,1387613,null,null,null,413541.36921975226,null,null,{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1329010},{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1329908},{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1308906},{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1387613},{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F119=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1486001.0535258923,1546855.99,1505705.66,1584715,0,0,null,413541.36921975226,0.89435333632274783,369852.1032691627,{"$f":"IF($F119=0,AW119,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C119,'RFS districts & sharing'!$D$13:$D$119,0)))","v":369852.1032691627},413541.36921975226,null,0.89435333632274783,0.85974907075868134,0.86929738977005644]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D120,Names!$M$7:$M$139,0))","v":2097},"SNOWY VALLEYS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C120,'RFS districts & sharing'!$D$13:$D$119,0))","v":32},null,70111,82576,82692,90123,null,null,null,38597.4552276592,66495.12,53357.48,45607,null,null,null,637205,637636,627566,665303,null,null,null,206034.11961773725,null,null,{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":637205},{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":637636},{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":627566},{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":665303},{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F120=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,745913.4552276592,786707.12,763615.48,801033,0,0,null,206034.11961773725,0.85426130274794354,176006.97543517387,{"$f":"IF($F120=0,AW120,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C120,'RFS districts & sharing'!$D$13:$D$119,0)))","v":176006.97543517387},206034.11961773725,null,0.85426130274794354,0.81051255771016795,0.82183509428069745]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D121,Names!$M$7:$M$139,0))","v":193},"STRATHFIELD",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C121,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,870755,1013873,993895,1108213,null,null,null,127927.04994862594,221071.15,165152.41,146040,null,null,null,null,null,null,null,null,null,null,212126.35734819772,null,null,{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F121=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,998682.04994862597,1234944.1499999999,1159047.4099999999,1254253,0,0,null,212126.35734819772,0,0,{"$f":"IF($F121=0,AW121,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C121,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},212126.35734819772,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D122,Names!$M$7:$M$139,0))","v":194},"SUTHERLAND",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C122,'RFS districts & sharing'!$D$13:$D$119,0))","v":24},null,3511629,4081543,4058457,4404841,null,null,null,622318.35094337631,1085660.7,828223.46,717707,null,null,null,1134380,1135146,1117220,1184401,null,null,null,1032618.3348153261,null,null,{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1134380},{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1135146},{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1117220},{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1184401},{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F122=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,5268327.3509433763,6302349.7000000002,6003900.46,6306949,0,0,null,1032618.3348153261,0.21532071271100334,222344.1158108855,{"$f":"IF($F122=0,AW122,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C122,'RFS districts & sharing'!$D$13:$D$119,0)))","v":222344.1158108855},1032618.3348153261,null,0.21532071271100334,0.1801147276864056,0.18608236552942453]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D123,Names!$M$7:$M$139,0))","v":2029},"SYDNEY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C123,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,4895363,5479699,5208652,5477890,null,null,null,666151.58364606148,1122557.6399999999,779127.86,705667,null,null,null,null,null,null,null,null,null,null,1074852.979448921,null,null,{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F123=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,5561514.5836460618,6602256.6399999997,5987779.8600000003,6183557,0,0,null,1074852.979448921,0,0,{"$f":"IF($F123=0,AW123,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C123,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},1074852.979448921,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D124,Names!$M$7:$M$139,0))","v":2038},"TAMWORTH",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C124,'RFS districts & sharing'!$D$13:$D$119,0))","v":9},null,383000,585250,586074,638739,null,null,null,167504.70699513907,290939.92,230498.9,199242,null,null,null,985998,986665,971083,1029476,null,null,null,408059.59416950913,null,null,{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":985998},{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":986665},{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":971083},{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1029476},{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F124=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1536502.7069951391,1862854.92,1787655.9,1867457,0,0,null,408059.59416950913,0.64171575846310525,261858.27197063348,{"$f":"IF($F124=0,AW124,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C124,'RFS districts & sharing'!$D$13:$D$119,0)))","v":261858.27197063348},408059.59416950913,null,0.64171575846310525,0.52965208906338235,0.5432158392451254]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D125,Names!$M$7:$M$139,0))","v":198},"TEMORA",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C125,'RFS districts & sharing'!$D$13:$D$119,0))","v":33},null,44262,52131,52204,56895,null,null,null,16802.694566911865,28958.68,21420.16,18411,null,null,null,1028393,1029088,1012836,1073740,null,null,null,303268.43969723873,null,null,{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":421641.12999999995},{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":421926.07999999996},{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":415262.75999999995},{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":440233.39999999997},{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F125=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,482705.82456691179,503015.75999999995,488886.91999999993,515539.39999999997,0,0,null,303268.43969723873,0.94394945772429772,286270.0791971024,{"$f":"IF($F125=0,AW125,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C125,'RFS districts & sharing'!$D$13:$D$119,0)))","v":117370.73247081197},134369.09297094832,null,0.87349501195329549,0.83879296346500154,0.84940452078366102]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D126,Names!$M$7:$M$139,0))","v":199},"TENTERFIELD",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C126,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},null,32762,38587,38641,42114,null,null,null,17327.611387937483,30131.11,24574.59,21293,null,null,null,448356,448659,441574,468127,null,null,null,138164.96860209049,null,null,{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":448356},{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":448659},{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":441574},{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":468127},{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F126=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,498445.6113879375,517377.11,504789.59,531534,0,0,null,138164.96860209049,0.8995083711371008,124280.54585547509,{"$f":"IF($F126=0,AW126,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C126,'RFS districts & sharing'!$D$13:$D$119,0)))","v":124280.54585547509},138164.96860209049,null,0.8995083711371008,0.86717984102543699,0.87476843569614815]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D127,Names!$M$7:$M$139,0))","v":59},"THE HILLS SHIRE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C127,'RFS districts & sharing'!$D$13:$D$119,0))","v":19},null,2292500,2670958,2651865,2842665,null,null,null,492219.32374040468,873797.57,711780.83,635044,null,null,null,1160074,1160858,1142525,1211227,null,null,null,775885.17715446465,null,null,{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1160074},{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1160858},{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1142525},{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":1211227},{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F127=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,3944793.3237404046,4705613.57,4506170.83,4688936,0,0,null,775885.17715446465,0.29407725698035608,228170.18462930262,{"$f":"IF($F127=0,AW127,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C127,'RFS districts & sharing'!$D$13:$D$119,0)))","v":228170.18462930262},775885.17715446465,null,0.29407725698035608,0.24669641540497342,0.25354675690357703]
[null,null,null,"THREDBO",null,null,null,null,null,null,57031,62156]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D129,Names!$M$7:$M$139,0))","v":202},"TWEED HEADS",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C129,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},null,509974,600641,601487,655537,null,null,null,263481.46268439962,461003.21,349985.22,302215,null,null,null,414312,414592,408045,432581,null,null,null,310931.80181644973,null,null,{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":414312},{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":414592},{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":408045},{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":432581},{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F129=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1187767.4626843997,1476236.21,1359517.22,1390333,0,0,null,310931.80181644973,0.34881575141285576,108457.91008875806,{"$f":"IF($F129=0,AW129,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C129,'RFS districts & sharing'!$D$13:$D$119,0)))","v":108457.91008875806},310931.80181644973,null,0.34881575141285576,0.28084394434411009,0.30013963339132993]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D130,Names!$M$7:$M$139,0))","v":2046},"UPPER HUNTER",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C130,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},null,88533,104272,104419,113802,null,null,null,37941.309201377175,65582.2,51060.43,43784,null,null,null,757966,758478,746500,791389,null,null,null,242636.45533417421,null,null,{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":757966},{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":758478},{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":746500},{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":791389},{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F130=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,884440.30920137721,928332.2,901979.43,948975,0,0,null,242636.45533417421,0.85700074059765585,207939.62191737734,{"$f":"IF($F130=0,AW130,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C130,'RFS districts & sharing'!$D$13:$D$119,0)))","v":207939.62191737734},242636.45533417421,null,0.85700074059765585,0.81703295436698198,0.82762419537660625]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D131,Names!$M$7:$M$139,0))","v":2035},"UPPER LACHLAN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C131,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},null,39370,46370,46435,50608,null,null,null,22158.988659010007,39014.74,30547.66,26585,null,null,null,707863,708342,697155,739077,null,null,null,215081.071923243,null,null,{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":707863},{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":708342},{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":697155},{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":739077},{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F131=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,769391.98865901004,793726.74,774137.66,816270,0,0,null,215081.071923243,0.9200290754700341,197880.83975264517,{"$f":"IF($F131=0,AW131,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C131,'RFS districts & sharing'!$D$13:$D$119,0)))","v":197880.83975264517},215081.071923243,null,0.9200290754700341,0.8924255216600111,0.90055688545109658]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D132,Names!$M$7:$M$139,0))","v":204},"URALLA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C132,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},null,25484,30015,30057,32758,null,null,null,15918.906041715671,27262.58,21380.86,18466,null,null,null,null,null,null,null,null,null,null,10344.557345498215,null,null,{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":178057.80000000002},{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":178178.2},{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":175364.2},{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":185909.40000000002},{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F132=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,219460.70604171569,235455.78000000003,226802.06,237133.40000000002,0,0,null,10344.557345498215,0,0,{"$f":"IF($F132=0,AW132,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C132,'RFS districts & sharing'!$D$13:$D$119,0)))","v":47560.83357846013},57905.390923958345,null,0.81134250960695586,0.7567374222030141,0.77320373545108023]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D133,Names!$M$7:$M$139,0))","v":206},"WAGGA WAGGA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C133,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},null,596116,702100,703088,766268,null,null,null,176141.73121864736,307743.28000000003,244127.63,209838,null,null,null,null,null,null,null,null,null,null,167858.60161641648,null,null,{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":669836.6399999999},{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":670288.96},{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":659703.43999999994},{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":699373.39999999991},{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F133=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1442094.3712186473,1680132.24,1606919.0699999998,1675479.4,0,0,null,167858.60161641648,0,0,{"$f":"IF($F133=0,AW133,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C133,'RFS districts & sharing'!$D$13:$D$119,0)))","v":187884.72702660112},355743.32864301756,null,0.46448876950677775,0.39895012073573444,0.41053930612697254]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D134,Names!$M$7:$M$139,0))","v":208},"WALCHA",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C134,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},null,17889,21069,21099,22995,null,null,null,8315.6465779823629,14379.7,10752.95,9063,null,null,null,null,null,null,null,null,null,null,6176.5713197638324,null,null,{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":160252.01999999993},{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":160360.37999999995},{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":157827.77999999994},{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":167318.45999999993},{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F134=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,186456.66657798231,195809.07999999996,189679.72999999995,199376.45999999993,0,0,null,6176.5713197638324,0,0,{"$f":"IF($F134=0,AW134,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C134,'RFS districts & sharing'!$D$13:$D$119,0)))","v":42804.7502206141},48981.321540377932,null,0.85945985703320116,0.81896294084012844,0.83207509837767046]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D135,Names!$M$7:$M$139,0))","v":209},"WALGETT",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C135,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},null,52831,62223,62310,67911,null,null,null,15608.240984373981,26808.44,19705.400000000001,16853,null,null,null,null,null,null,null,null,null,null,14105.547648377578,null,null,{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":359372.52},{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":359615.28},{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":353935.92},{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":375218.73},{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F135=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,427811.76098437398,448646.72000000003,435951.32,459982.73,0,0,null,14105.547648377578,0,0,{"$f":"IF($F135=0,AW135,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C135,'RFS districts & sharing'!$D$13:$D$119,0)))","v":100256.3783815784},114361.92602995597,null,0.84002487255867253,0.8015555758437285,0.81187027946147738]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D136,Names!$M$7:$M$139,0))","v":210},"WARREN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C136,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},null,26793,31556,31600,34440,null,null,null,7273.8473770692744,12549.22,9209.67,7888,null,null,null,null,null,null,null,null,null,null,7097.4882999516522,null,null,{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":176163},{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":176282},{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":173498},{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":183930.75},{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F136=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,210229.84737706927,220387.22,214307.67,226258.75,0,0,null,7097.4882999516522,0,0,{"$f":"IF($F136=0,AW136,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C136,'RFS districts & sharing'!$D$13:$D$119,0)))","v":49145.283520381563},56242.771820333219,null,0.83795427812889578,0.79987396728358384,0.80957438434191364]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D137,Names!$M$7:$M$139,0))","v":2050},"WARRUMBUNGLE SHIRE",0,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C137,'RFS districts & sharing'!$D$13:$D$119,0))","v":11},null,59771,70398,70497,76832,null,null,null,24663.056147065887,42253.99,33030.480000000003,28180,null,null,null,1021970,1022660,1006510,1067034,null,null,null,306704.27234763093,null,null,{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":681313.33333333326},{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":681773.33333333326},{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":671006.66666666663},{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":711356},{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F137=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,765747.3894803992,794425.32333333325,774534.14666666661,816368,0,0,null,306704.27234763093,0.92368605693556605,283298.45997007517,{"$f":"IF($F137=0,AW137,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C137,'RFS districts & sharing'!$D$13:$D$119,0)))","v":188865.63998005009},212271.45235760586,null,0.88973641006551918,0.8581968793148198,0.86633580914986474]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D138,Names!$M$7:$M$139,0))","v":212},"WAVERLEY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C138,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,1801006,2113436,2140396,2430357,null,null,null,198922.04999234073,337100.49,247653.6,218077,null,null,null,null,null,null,null,null,null,null,275390.3017647902,null,null,{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F138=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1999928.0499923406,2450536.4900000002,2388049.6,2648434,0,0,null,275390.3017647902,0,0,{"$f":"IF($F138=0,AW138,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C138,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},275390.3017647902,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D139,Names!$M$7:$M$139,0))","v":213},"WEDDIN",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C139,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},null,32186,37909,37962,41373,null,null,null,9630.616777592455,16576.28,12910.68,11042,null,null,null,317960,318175,313151,331981,null,null,null,98381.365818567458,null,null,{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":317960},{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":318175},{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":313151},{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":331981},{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F139=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,359776.61677759246,372660.28,364023.68,384396,0,0,null,98381.365818567458,0.88377060979634825,86946.559662072978,{"$f":"IF($F139=0,AW139,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C139,'RFS districts & sharing'!$D$13:$D$119,0)))","v":86946.559662072978},98381.365818567458,null,0.88377060979634825,0.85379370186701942,0.86024898160471319]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D140,Names!$M$7:$M$139,0))","v":215},"WENTWORTH",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C140,'RFS districts & sharing'!$D$13:$D$119,0))","v":38},null,30015,35352,35401,38583,null,null,null,18988.062556487908,33096.949999999997,27139.58,23477,null,null,null,393115,393380,387168,410449,null,null,null,123369.82314799592,null,null,{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":393115},{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":393380},{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":387168},{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":410449},{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F140=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,442118.06255648792,461828.95,449708.58,472509,0,0,null,123369.82314799592,0.88916294830133302,109695.8756816861,{"$f":"IF($F140=0,AW140,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C140,'RFS districts & sharing'!$D$13:$D$119,0)))","v":109695.8756816861},123369.82314799592,null,0.88916294830133302,0.85178722555179787,0.86093087216614805]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D141,Names!$M$7:$M$139,0))","v":216},"WILLOUGHBY",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C141,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,1885772,2221791,2204139,2432169,null,null,null,217454.82755100029,368672.81,269620.34000000003,237804,null,null,null,null,null,null,null,null,null,null,320855.2500541457,null,null,{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F141=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2103226.8275510003,2590463.81,2473759.34,2669973,0,0,null,320855.2500541457,0,0,{"$f":"IF($F141=0,AW141,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C141,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},320855.2500541457,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D142,Names!$M$7:$M$139,0))","v":218},"WINGECARRIBEE",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C142,'RFS districts & sharing'!$D$13:$D$119,0))","v":26},null,159028,168135,168373,183503,null,null,null,138620.89110349986,242406.68,188605.27,162179,null,null,null,916625,917245,902759,957044,null,null,null,343754.66098413186,null,null,{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":916625},{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":917245},{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":902759},{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":957044},{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F142=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1214273.8911034998,1327786.68,1259737.27,1302726,0,0,null,343754.66098413186,0.75487499707911498,259491.7987063287,{"$f":"IF($F142=0,AW142,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C142,'RFS districts & sharing'!$D$13:$D$119,0)))","v":259491.7987063287},343754.66098413186,null,0.75487499707911498,0.69080750230149923,0.71662482447629738]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D143,Names!$M$7:$M$139,0))","v":219},"WOLLONDILLY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C143,'RFS districts & sharing'!$D$13:$D$119,0))","v":26},null,62820,73989,74093,80751,null,null,null,144633.33122188004,253820.54,199343.93,175942,null,null,null,888362,888962,874923,927535,null,null,null,324911.25860112195,null,null,{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":888362},{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":888962},{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":874923},{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":927535},{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F143=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,1095815.3312218799,1216771.54,1148359.93,1184228,0,0,null,324911.25860112195,0.81068586529943798,263400.96482458001,{"$f":"IF($F143=0,AW143,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C143,'RFS districts & sharing'!$D$13:$D$119,0)))","v":263400.96482458001},324911.25860112195,null,0.81068586529943798,0.73059072371137146,0.76188917528670652]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D144,Names!$M$7:$M$139,0))","v":220},"WOLLONGONG",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C144,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},null,3609659,4251419,4257408,4639968,null,null,null,588651.36442749342,1022562.39,773179.8,669190,null,null,null,839544,840111,826844,876564,null,null,null,1048532.9993083337,null,null,{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":839544},{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":840111},{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":826844},{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":876564},{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F144=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,5037854.3644274939,6114092.3899999997,5857431.7999999998,6185722,0,0,null,1048532.9993083337,0.16664713571874096,174735.02104131441,{"$f":"IF($F144=0,AW144,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C144,'RFS districts & sharing'!$D$13:$D$119,0)))","v":174735.02104131441},1048532.9993083337,null,0.16664713571874096,0.13740567633129927,0.14116152406588842]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D145,Names!$M$7:$M$139,0))","v":221},"WOOLLAHRA",1,0,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C145,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},null,2432742,2942508,3056579,3553006,null,null,null,159164.9570937423,271003.90000000002,191141.68,166915,null,null,null,null,null,null,null,null,null,null,431383.80464640679,null,null,{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F145=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,2591906.9570937422,3213511.9,3247720.68,3719921,0,0,null,431383.80464640679,0,0,{"$f":"IF($F145=0,AW145,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C145,'RFS districts & sharing'!$D$13:$D$119,0)))","v":0},431383.80464640679,null,0,0,0]
[null,null,{"$f":"INDEX(Names!$N$7:$N$139,MATCH(D146,Names!$M$7:$M$139,0))","v":2036},"YASS VALLEY",1,1,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C146,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},null,52804,62193,62280,67876,null,null,null,46388.184984615938,81597.75,62084.88,53369,null,null,null,725849,726339,714869,757855,null,null,null,232701.56515404303,null,null,{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!R$13:R$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":725849},{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!S$13:S$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":726339},{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!T$13:T$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":714869},{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!U$13:U$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":757855},{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!V$13:V$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},{"$f":"IF($F146=1,INDEX('RFS districts & sharing'!W$13:W$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)),0)","v":0},null,825041.18498461589,870129.75,839233.88,879100,0,0,null,232701.56515404303,0.87977305037630871,204724.56580291377,{"$f":"IF($F146=0,AW146,INDEX('RFS districts & sharing'!$Y$13:$Y$119,MATCH($C146,'RFS districts & sharing'!$D$13:$D$119,0)))","v":204724.56580291377},232701.56515404303,null,0.87977305037630882,0.83474792121519803,0.85181141638371416]
[null,null,null,"Total excl Lord Howe, Perisher and Thredbo",null,null,null,null,{"$f":"SUM(I16:I146)-I128-I109-I88","v":99208870},{"$f":"SUM(J16:J146)-J128-J109-J88","v":117537465},117702890,128279723,{"$f":"SUM(M16:M146)","v":0},{"$f":"SUM(N16:N146)","v":0},null,{"$f":"SUM(P16:P146)-P128-P109-P88","v":21871277.999999996},{"$f":"SUM(Q16:Q146)-Q128-Q109-Q88","v":37942982.979999997},{"$f":"SUM(R16:R146)-R128-R109-R88","v":29167748.999999985},{"$f":"SUM(S16:S146)-S128-S109-S88","v":25471720},{"$f":"SUM(T16:T146)","v":0},{"$f":"SUM(U16:U146)","v":0},null,{"$f":"SUM(W16:W146)-W128-W109-W88","v":64220930},{"$f":"SUM(X16:X146)-X128-X109-X88","v":64264324},{"$f":"SUM(Y16:Y146)-Y128-Y109-Y88","v":63249431},{"$f":"SUM(Z16:Z146)-Z128-Z109-Z88","v":67052770},{"$f":"SUM(AA16:AA146)","v":0},{"$f":"SUM(AB16:AB146)","v":0},null,{"$f":"SUM(AD16:AD146)","v":42972502},null,null,{"$f":"SUBTOTAL(9,AG16:AG146)","v":64220930.000000007},64264324.000000007,63249431,67052769.999999993,0,0,null,{"$f":"SUM(AN16:AN146)","v":185301078.00000003},219744771.97999999,210120069.99999997,220804213,0,0,null,{"$f":"SUM(AU16:AU146)","v":42972502},null,null,null,{"$f":"SUM(AY16:AY146)","v":42972502.000000007},null,0.34657612731211418,0.2924498427013727,0.30101565738103936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P147+I147+W147-AN147","v":0},0,0,0,0,0,null,null,null,null,"check = 0",{"$f":"AY147-AU147","v":0}]
[null,null,null,"check = 0"]

{"sheet":"RFS districts & sharing","index":20,"n_rows":125,"n_cols":25,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE EMERGENCY SERVICES LEVY (ESL) FACTOR - SHARING ARRANGEMENTS (and related calculations)"]
[]
[null,"NSW RURAL FIRE SERVICE - Area Commands/Zones/Districts"]
[null,"https://www.rfs.nsw.gov.au/__data/assets/pdf_file/0015/13326/NSWRFS_AreaCommands_A3.pdf"]
[null,"https://www.rfs.nsw.gov.au/about-us/our-districts"]
[]
[null,"Table 1 - Allocation of RFS districts to councils"]
[null,"Council","District","Org Id","Share of RFS invoice paid",null,null,null,null,null,"RFS bill","RFS bill","RFS bill","RFS bill","RFS bill","RFS bill","Lead councils","RFS invoice amounts paid",null,null,null,null,null,"RFS subsidy before sharing","RFS subsidy shares"]
[null,null,null,null,{"$f":"'ESL data'!W14","v":"2022-23"},{"$f":"'ESL data'!X14","v":"2023-24"},{"$f":"'ESL data'!Y14","v":"2024-25"},{"$f":"'ESL data'!Z14","v":"2025-26"},{"$f":"'ESL data'!AA14","v":"2026-27"},{"$f":"'ESL data'!AB14","v":"2027-28"},{"$f":"'ESL data'!W14","v":"2022-23"},{"$f":"'ESL data'!X14","v":"2023-24"},{"$f":"'ESL data'!Y14","v":"2024-25"},{"$f":"'ESL data'!Z14","v":"2025-26"},{"$f":"'ESL data'!AA14","v":"2026-27"},{"$f":"'ESL data'!AB14","v":"2027-28"},"Lead = 0",{"$f":"K12","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"R12","v":"2022-23"},{"$f":"X12","v":"2022-23"}]
[null,"Ballina ",1,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B13,Names!$F$7:$F$136,0))","v":54},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":269785},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":269967},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":265703},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":281681},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D13,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K13*E13","v":269785},{"$f":"L13*F13","v":269967},265703,281681,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D13,'ESL data'!$C$16:$C$146,0))","v":81913.742275931902},{"$f":"X13","v":81913.742275931902}]
[null,"Byron ",1,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B14,Names!$F$7:$F$136,0))","v":76},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":317960},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":318175},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":313151},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":331981},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D14,'ESL data'!$C$16:$C$146,0))","v":1},317960,318175,313151,331981,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D14,'ESL data'!$C$16:$C$146,0))","v":90644.533431198681},{"$f":"X14","v":90644.533431198681}]
[null,"Tweed ",1,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B15,Names!$F$7:$F$136,0))","v":202},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":414312},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":414592},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":408045},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":432581},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D15,'ESL data'!$C$16:$C$146,0))","v":1},414312,414592,408045,432581,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D15,'ESL data'!$C$16:$C$146,0))","v":108457.91008875806},{"$f":"X15","v":108457.91008875806}]
[null,"Kyogle",2,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B16,Names!$F$7:$F$136,0))","v":140},0.3115,0.3115,{"$f":"F16","v":0.3115},{"$f":"G16","v":0.3115},0.3115,0.3115,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D16,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E16*K$18","v":435796.59899999999},{"$f":"F16*L$18","v":436090.96649999998},429204.01299999998,455013.03399999999,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E16*X$18","v":120491.5958515988}]
[null,"Lismore ",2,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B17,Names!$F$7:$F$136,0))","v":146},0.34229999999999999,0.34229999999999999,{"$f":"F17","v":0.34229999999999999},0.34229999999999999,0.34229999999999999,0.34229999999999999,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D17,'ESL data'!$C$16:$C$146,0))","v":1},478886.59979999997,479210.07329999999,471642.16259999998,500003.08679999999,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E17*X$18","v":132405.37162119508}]
[null,"Richmond Valley",2,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B18,Names!$F$7:$F$136,0))","v":1981},{"$f":"1-SUM(E16:E17)","v":0.34620000000000006},{"$f":"1-SUM(F16:F17)","v":0.34620000000000006},0.34620000000000006,0.34620000000000006,0.34620000000000006,0.34620000000000006,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":1399026},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":1399971},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":1377862},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":1460716},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D18,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E18*K$18","v":484342.8012000001},484669.96020000009,477015.8244000001,505699.87920000008,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D18,'ESL data'!$C$16:$C$146,0))","v":386810.90161026904},{"$f":"$E18*X$18","v":133913.93413747515}]
[null,"Clarence Valley",3,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B19,Names!$F$7:$F$136,0))","v":2037},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":1346996},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":1347906},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":1326619},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":1406392},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D19,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K19*E19","v":1346996},1347906,1326619,1406392,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D19,'ESL data'!$C$16:$C$146,0))","v":379622.93958201917},{"$f":"X19","v":379622.93958201917}]
[null,"Bellingen ",4,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B20,Names!$F$7:$F$136,0))","v":61},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":561409},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":561788},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":552916},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":586164},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D20,'ESL data'!$C$16:$C$146,0))","v":1},561409,561788,552916,586164,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D20,'ESL data'!$C$16:$C$146,0))","v":155418.81382167945},155418.81382167945]
[null,"Coffs Harbour ",4,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B21,Names!$F$7:$F$136,0))","v":86},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":921764},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":922387},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":907820},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":962409},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D21,'ESL data'!$C$16:$C$146,0))","v":1},921764,922387,907820,962409,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D21,'ESL data'!$C$16:$C$146,0))","v":234822.50276686967},234822.50276686967]
[null,"Glen Innes Severn",6,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B22,Names!$F$7:$F$136,0))","v":2053},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":443218},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":443517},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":436513},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":462761},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D22,'ESL data'!$C$16:$C$146,0))","v":1},443218,443517,436513,462761,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D22,'ESL data'!$C$16:$C$146,0))","v":118390.5068622144},118390.5068622144]
[null,"Inverell ",{"$f":"C22","v":6},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B23,Names!$F$7:$F$136,0))","v":133},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":392472},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":392738},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":386535},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":409778},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D23,'ESL data'!$C$16:$C$146,0))","v":1},392472,392738,386535,409778,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D23,'ESL data'!$C$16:$C$146,0))","v":106951.15515600549},106951.15515600549]
[null,"Tenterfield ",{"$f":"C23","v":6},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B24,Names!$F$7:$F$136,0))","v":199},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":448356},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":448659},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":441574},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":468127},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D24,'ESL data'!$C$16:$C$146,0))","v":1},448356,448659,441574,468127,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D24,'ESL data'!$C$16:$C$146,0))","v":124280.54585547509},124280.54585547509]
[null,"Armidale Regional",7,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B25,Names!$F$7:$F$136,0))","v":2079},0.62,0.62,{"$f":"F25","v":0.62},0.62,0.62,0.62,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":890289},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":890891},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":876821},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":929547},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D25,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E25*K$25","v":551979.18000000005},552352.42000000004,543629.02,576319.14,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D25,'ESL data'!$C$16:$C$146,0))","v":237804.16789230064},{"$f":"$E25*X$25","v":147438.58409322638}]
[null,"Uralla ",{"$f":"C25","v":7},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B26,Names!$F$7:$F$136,0))","v":204},0.2,0.2,{"$f":"F26","v":0.2},0.2,0.2,0.2,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D26,'ESL data'!$C$16:$C$146,0))","v":1},178057.80000000002,178178.2,175364.2,185909.40000000002,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E26*X$25","v":47560.83357846013}]
[null,"Walcha",{"$f":"C26","v":7},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B27,Names!$F$7:$F$136,0))","v":208},{"$f":"1-SUM(E25:E26)","v":0.17999999999999994},{"$f":"1-SUM(F25:F26)","v":0.17999999999999994},0.17999999999999994,0.17999999999999994,0.17999999999999994,0.17999999999999994,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D27,'ESL data'!$C$16:$C$146,0))","v":1},160252.01999999993,160360.37999999995,157827.77999999994,167318.45999999993,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E27*X$25","v":42804.7502206141}]
[null,"Gwydir ",8,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B28,Names!$F$7:$F$136,0))","v":2039},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":495890},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":496225},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":488388},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":517756},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D28,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K28*E28","v":495890},496225,488388,517756,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D28,'ESL data'!$C$16:$C$146,0))","v":136900.56139052426},{"$f":"X28","v":136900.56139052426}]
[null,"Moree Plains ",{"$f":"C28","v":8},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B29,Names!$F$7:$F$136,0))","v":155},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":482400},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":482726},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":475103},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":503672},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D29,'ESL data'!$C$16:$C$146,0))","v":1},482400,482726,475103,503672,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D29,'ESL data'!$C$16:$C$146,0))","v":124045.99706000459},124045.99706000459]
[null,"Narrabri ",{"$f":"C29","v":8},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B30,Names!$F$7:$F$136,0))","v":164},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":463773},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":464086},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":456757},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":484223},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D30,'ESL data'!$C$16:$C$146,0))","v":1},463773,464086,456757,484223,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D30,'ESL data'!$C$16:$C$146,0))","v":123583.90159310961},123583.90159310961]
[null,"Tamworth Regional",9,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B31,Names!$F$7:$F$136,0))","v":2038},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":985998},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":986665},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":971083},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":1029476},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D31,'ESL data'!$C$16:$C$146,0))","v":1},985998,986665,971083,1029476,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D31,'ESL data'!$C$16:$C$146,0))","v":261858.27197063348},261858.27197063348]
[null,"Gunnedah ",10,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B32,Names!$F$7:$F$136,0))","v":120},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":281347},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":281537},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":277091},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":293753},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D32,'ESL data'!$C$16:$C$146,0))","v":1},281347,281537,277091,293753,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D32,'ESL data'!$C$16:$C$146,0))","v":79515.829568980771},79515.829568980771]
[null,"Liverpool Plains ",{"$f":"C32","v":10},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B33,Names!$F$7:$F$136,0))","v":2040},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":537000},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":537363},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":528876},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":560679},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D33,'ESL data'!$C$16:$C$146,0))","v":1},537000,537363,528876,560679,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D33,'ESL data'!$C$16:$C$146,0))","v":148548.02918237171},148548.02918237171]
[null,"Upper Hunter ",{"$f":"C33","v":10},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B34,Names!$F$7:$F$136,0))","v":2046},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":757966},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":758478},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":746500},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":791389},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D34,'ESL data'!$C$16:$C$146,0))","v":1},757966,758478,746500,791389,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D34,'ESL data'!$C$16:$C$146,0))","v":207939.62191737734},207939.62191737734]
[null,"Gilgandra ",11,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B35,Names!$F$7:$F$136,0))","v":109},{"$f":"1-E36","v":0.33333333333333337},{"$f":"1-F36","v":0.33333333333333337},0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D35,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E35*K$36","v":340656.66666666669},340886.66666666669,335503.33333333337,355678.00000000006,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E35*X$36","v":94432.819990025062}]
[null,"Warrumbungle ",{"$f":"C35","v":11},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B36,Names!$F$7:$F$136,0))","v":2050},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"F36","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":1021970},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":1022660},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":1006510},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":1067034},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D36,'ESL data'!$C$16:$C$146,0))","v":0},681313.33333333326,681773.33333333326,671006.66666666663,711356,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D36,'ESL data'!$C$16:$C$146,0))","v":283298.45997007517},{"$f":"$E36*X$36","v":188865.63998005009}]
[null,"Bogan ",12,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B37,Names!$F$7:$F$136,0))","v":68},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":179856},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":179978},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":177136},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":187787},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D37,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K37*E37","v":179856},179978,177136,187787,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D37,'ESL data'!$C$16:$C$146,0))","v":48466.204183611517},{"$f":"X37","v":48466.204183611517}]
[null,"Coonamble ",{"$f":"C37","v":12},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B38,Names!$F$7:$F$136,0))","v":93},0.24,0.24,{"$f":"F38","v":0.24},0.24,0.24,0.24,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":704652},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":705128},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":693992},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":735723},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D38,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E38*K$38","v":169116.47999999998},169230.72,166558.07999999999,176573.52,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D38,'ESL data'!$C$16:$C$146,0))","v":196581.13408152625},{"$f":"$E38*X$38","v":47179.472179566299}]
[null,"Walgett ",{"$f":"C38","v":12},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B39,Names!$F$7:$F$136,0))","v":209},0.51,0.51,{"$f":"F39","v":0.51},0.51,0.51,0.51,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D39,'ESL data'!$C$16:$C$146,0))","v":1},359372.52,359615.28,353935.92,375218.73,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E39*X$38","v":100256.3783815784}]
[null,"Warren ",12,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B40,Names!$F$7:$F$136,0))","v":210},{"$f":"1-SUM(E38:E39)","v":0.25},{"$f":"1-SUM(F38:F39)","v":0.25},0.25,0.25,0.25,0.25,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D40,'ESL data'!$C$16:$C$146,0))","v":1},176163,176282,173498,183930.75,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E40*X$38","v":49145.283520381563}]
[null,"Kempsey ",5,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B41,Names!$F$7:$F$136,0))","v":136},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":521584},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":521936},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":513693},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":544583},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D41,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K41*E41","v":521584},521936,513693,544583,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D41,'ESL data'!$C$16:$C$146,0))","v":144735.31574759717},{"$f":"X41","v":144735.31574759717}]
[null,"Nambucca ",{"$f":"C41","v":5},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B42,Names!$F$7:$F$136,0))","v":163},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":459918},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":460229},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":452961},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":480199},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D42,'ESL data'!$C$16:$C$146,0))","v":1},459918,460229,452961,480199,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D42,'ESL data'!$C$16:$C$146,0))","v":127136.70711485193},{"$f":"X42","v":127136.70711485193}]
[null,"Mid-Coast",13,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B43,Names!$F$7:$F$136,0))","v":2084},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":2046509},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":2047891},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":2015550},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":2136750},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D43,'ESL data'!$C$16:$C$146,0))","v":1},2046509,2047891,2015550,2136750,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D43,'ESL data'!$C$16:$C$146,0))","v":580564.4855040214},{"$f":"X43","v":580564.4855040214}]
[null,"Port Macquarie-Hastings",13,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B44,Names!$F$7:$F$136,0))","v":124},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":802288},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":802830},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":790151},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":837665},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D44,'ESL data'!$C$16:$C$146,0))","v":1},802288,802830,790151,837665,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D44,'ESL data'!$C$16:$C$146,0))","v":216014.97313631885},{"$f":"X44","v":216014.97313631885}]
[null,"Cessnock ",14,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B45,Names!$F$7:$F$136,0))","v":84},{"$f":"1-SUM(E46:E48)","v":0.32499999999999996},{"$f":"1-SUM(F46:F48)","v":0.32499999999999996},0.32499999999999996,0.32499999999999996,0.32499999999999996,0.32499999999999996,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D45,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E45*K$48","v":797261.39999999991},797800.24999999988,785200.97499999986,832416.97499999986,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E45*X$48","v":225846.78407488237}]
[null,"Dungog ",14,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B46,Names!$F$7:$F$136,0))","v":104},0.25,0.25,{"$f":"F46","v":0.25},0.25,0.25,0.25,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D46,'ESL data'!$C$16:$C$146,0))","v":1},613278,613692.5,604000.75,640320.75,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E46*X$48","v":173728.29544221723}]
[null,"Maitland ",14,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B47,Names!$F$7:$F$136,0))","v":150},0.15,0.15,{"$f":"F47","v":0.15},0.15,0.15,0.15,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D47,'ESL data'!$C$16:$C$146,0))","v":1},367966.8,368215.5,362400.45,384192.45,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E47*X$48","v":104236.97726533034}]
[null,"Port Stephens",14,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B48,Names!$F$7:$F$136,0))","v":178},0.27500000000000002,0.27500000000000002,{"$f":"F48","v":0.27500000000000002},0.27500000000000002,0.27500000000000002,0.27500000000000002,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":2453112},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":2454770},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":2416003},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":2561283},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D48,'ESL data'!$C$16:$C$146,0))","v":0},674605.8,675061.75,664400.82500000007,704352.82500000007,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D48,'ESL data'!$C$16:$C$146,0))","v":694913.18176886893},{"$f":"$E48*X$48","v":191101.12498643898}]
[null,"Muswellbrook ",15,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B49,Names!$F$7:$F$136,0))","v":162},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":571044},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":571430},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":562406},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":596224},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D49,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K49*E49","v":571044},{"$f":"L49*F49","v":571430},{"$f":"M49*G49","v":562406},{"$f":"N49*H49","v":596224},{"$f":"O49*I49","v":0},{"$f":"P49*J49","v":0},{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D49,'ESL data'!$C$16:$C$146,0))","v":159779.38190591487},{"$f":"X49","v":159779.38190591487}]
[null,"Singleton",15,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B50,Names!$F$7:$F$136,0))","v":190},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":801003},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":801545},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":788886},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":836324},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D50,'ESL data'!$C$16:$C$146,0))","v":1},801003,801545,788886,836324,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D50,'ESL data'!$C$16:$C$146,0))","v":224093.91370902493},224093.91370902493]
[null,"Central Coast",16,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B51,Names!$F$7:$F$136,0))","v":2088},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":2054859},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":2056248},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":2023774},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":2145469},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D51,'ESL data'!$C$16:$C$146,0))","v":1},2054859,2056248,2023774,2145469,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D51,'ESL data'!$C$16:$C$146,0))","v":484663.57553282188},484663.57553282188]
[null,"Lake Macquarie ",16,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B52,Names!$F$7:$F$136,0))","v":142},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":1189621},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":1190425},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":1171625},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":1242078},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D52,'ESL data'!$C$16:$C$146,0))","v":1},1189621,1190425,1171625,1242078,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D52,'ESL data'!$C$16:$C$146,0))","v":254303.93560358897},254303.93560358897]
[null,"Northern Beaches",17,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B53,Names!$F$7:$F$136,0))","v":2087},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":1321302},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":1322195},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":1301314},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":1379565},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D53,'ESL data'!$C$16:$C$146,0))","v":1},1321302,1322195,1301314,1379565,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D53,'ESL data'!$C$16:$C$146,0))","v":270352.61415980448},270352.61415980448]
[null,"Hornsby ",18,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B54,Names!$F$7:$F$136,0))","v":129},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":1085562},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":1086295},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":1069140},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":1133430},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D54,'ESL data'!$C$16:$C$146,0))","v":1},1085562,1086295,1069140,1133430,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D54,'ESL data'!$C$16:$C$146,0))","v":196371.33480748013},196371.33480748013]
[null,"Ku-ring-gai",18,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B55,Names!$F$7:$F$136,0))","v":139},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":197200},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":197333},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":194216},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":205895},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D55,'ESL data'!$C$16:$C$146,0))","v":1},197200,197333,194216,205895,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D55,'ESL data'!$C$16:$C$146,0))","v":46838.487920738939},46838.487920738939]
[null,"The Hills ",19,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B56,Names!$F$7:$F$136,0))","v":59},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":1160074},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":1160858},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":1142525},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":1211227},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D56,'ESL data'!$C$16:$C$146,0))","v":1},1160074,1160858,1142525,1211227,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D56,'ESL data'!$C$16:$C$146,0))","v":228170.18462930262},228170.18462930262]
[null,"Hawkesbury ",20,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B57,Names!$F$7:$F$136,0))","v":125},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":1109328},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":1110078},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":1092547},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":1158245},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D57,'ESL data'!$C$16:$C$146,0))","v":1},1109328,1110078,1092547,1158245,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D57,'ESL data'!$C$16:$C$146,0))","v":313708.19810477237},313708.19810477237]
[null,"Blacktown ",21,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B58,Names!$F$7:$F$136,0))","v":64},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":418166},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":418449},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":411840},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":436605},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D58,'ESL data'!$C$16:$C$146,0))","v":1},418166,418449,411840,436605,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D58,'ESL data'!$C$16:$C$146,0))","v":138472.05160143028},138472.05160143028]
[null,"Fairfield ",21,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B59,Names!$F$7:$F$136,0))","v":107},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":138746},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":138840},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":136647},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":144864},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D59,'ESL data'!$C$16:$C$146,0))","v":1},138746,138840,136647,144864,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D59,'ESL data'!$C$16:$C$146,0))","v":30954.831916506257},30954.831916506257]
[null,"Penrith ",21,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B60,Names!$F$7:$F$136,0))","v":176},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":651979},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":652420},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":642117},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":680729},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D60,'ESL data'!$C$16:$C$146,0))","v":1},651979,652420,642117,680729,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D60,'ESL data'!$C$16:$C$146,0))","v":199077.62790277001},199077.62790277001]
[null,"Blue Mountains ",22,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B61,Names!$F$7:$F$136,0))","v":67},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":1609072},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":1610159},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":1584731},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":1680025},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D61,'ESL data'!$C$16:$C$146,0))","v":1},1609072,1610159,1584731,1680025,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D61,'ESL data'!$C$16:$C$146,0))","v":376442.19952863839},376442.19952863839]
[null,"Camden",23,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B62,Names!$F$7:$F$136,0))","v":78},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":382195},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":382453},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":376413},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":399048},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D62,'ESL data'!$C$16:$C$146,0))","v":1},382195,382453,376413,399048,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D62,'ESL data'!$C$16:$C$146,0))","v":110431.41823515861},110431.41823515861]
[null,"Campbelltown ",23,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B63,Names!$F$7:$F$136,0))","v":79},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":481116},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":481441},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":473838},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":502331},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D63,'ESL data'!$C$16:$C$146,0))","v":1},481116,481441,473838,502331,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D63,'ESL data'!$C$16:$C$146,0))","v":132110.27518195202},132110.27518195202]
[null,"Liverpool ",23,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B64,Names!$F$7:$F$136,0))","v":147},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":423947},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":424234},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":417534},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":442641},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D64,'ESL data'!$C$16:$C$146,0))","v":1},423947,424234,417534,442641,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D64,'ESL data'!$C$16:$C$146,0))","v":114293.36563939345},114293.36563939345]
[null,"Sutherland ",24,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B65,Names!$F$7:$F$136,0))","v":194},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":1134380},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":1135146},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":1117220},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":1184401},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D65,'ESL data'!$C$16:$C$146,0))","v":1},1134380,1135146,1117220,1184401,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D65,'ESL data'!$C$16:$C$146,0))","v":222344.1158108855},222344.1158108855]
[null,"Kiama ",25,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B66,Names!$F$7:$F$136,0))","v":137},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":316033},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":316247},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":311253},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":329969},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D66,'ESL data'!$C$16:$C$146,0))","v":1},316033,316247,311253,329969,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D66,'ESL data'!$C$16:$C$146,0))","v":92423.693018162114},92423.693018162114]
[null,"Shellharbour ",25,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B67,Names!$F$7:$F$136,0))","v":188},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":368706},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":368955},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":363128},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":384964},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D67,'ESL data'!$C$16:$C$146,0))","v":1},368706,368955,363128,384964,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D67,'ESL data'!$C$16:$C$146,0))","v":83606.473903727645},83606.473903727645]
[null,"Wollongong ",25,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B68,Names!$F$7:$F$136,0))","v":220},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":839544},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":840111},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":826844},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":876564},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D68,'ESL data'!$C$16:$C$146,0))","v":1},839544,840111,826844,876564,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D68,'ESL data'!$C$16:$C$146,0))","v":174735.02104131441},174735.02104131441]
[null,"Wingecarribee ",26,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B69,Names!$F$7:$F$136,0))","v":218},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":916625},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":917245},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":902759},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":957044},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D69,'ESL data'!$C$16:$C$146,0))","v":1},916625,917245,902759,957044,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D69,'ESL data'!$C$16:$C$146,0))","v":259491.7987063287},259491.7987063287]
[null,"Wollondilly ",26,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B70,Names!$F$7:$F$136,0))","v":219},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":888362},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":888962},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":874923},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":927535},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D70,'ESL data'!$C$16:$C$146,0))","v":1},888362,888962,874923,927535,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D70,'ESL data'!$C$16:$C$146,0))","v":263400.96482458001},263400.96482458001]
[null,"Shoalhaven ",27,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B71,Names!$F$7:$F$136,0))","v":189},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":1711205},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":1712361},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":1685319},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":1786661},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D71,'ESL data'!$C$16:$C$146,0))","v":1},1711205,1712361,1685319,1786661,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D71,'ESL data'!$C$16:$C$146,0))","v":464992.38690512383},464992.38690512383]
[null,"Bega Valley ",28,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B72,Names!$F$7:$F$136,0))","v":60},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":876800},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":877392},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":863536},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":915463},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D72,'ESL data'!$C$16:$C$146,0))","v":1},876800,877392,863536,915463,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D72,'ESL data'!$C$16:$C$146,0))","v":248300.42219046116},248300.42219046116]
[null,"Eurobodalla ",28,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B73,Names!$F$7:$F$136,0))","v":105},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":1032247},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":1032945},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":1016632},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":1077764},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D73,'ESL data'!$C$16:$C$146,0))","v":1},1032247,1032945,1016632,1077764,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D73,'ESL data'!$C$16:$C$146,0))","v":283230.59480821673},283230.59480821673]
[null,"Goulburn Mulwaree",29,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B74,Names!$F$7:$F$136,0))","v":2032},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":526080},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":526435},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":518122},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":549278},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D74,'ESL data'!$C$16:$C$146,0))","v":1},526080,526435,518122,549278,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D74,'ESL data'!$C$16:$C$146,0))","v":144628.80872853278},144628.80872853278]
[null,"Upper Lachlan ",29,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B75,Names!$F$7:$F$136,0))","v":2035},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":707863},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":708342},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":697155},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":739077},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D75,'ESL data'!$C$16:$C$146,0))","v":1},707863,708342,697155,739077,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D75,'ESL data'!$C$16:$C$146,0))","v":197880.83975264517},197880.83975264517]
[null,"Yass Valley",29,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B76,Names!$F$7:$F$136,0))","v":2036},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":725849},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":726339},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":714869},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":757855},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D76,'ESL data'!$C$16:$C$146,0))","v":1},725849,726339,714869,757855,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D76,'ESL data'!$C$16:$C$146,0))","v":204724.56580291377},204724.56580291377]
[null,"Queanbeyan-Palerang Regional",30,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B77,Names!$F$7:$F$136,0))","v":2095},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":966728},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":967381},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":952104},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":1009356},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D77,'ESL data'!$C$16:$C$146,0))","v":1},966728,967381,952104,1009356,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D77,'ESL data'!$C$16:$C$146,0))","v":250715.31075845557},250715.31075845557]
[null,"Snowy Monaro Regional",31,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B78,Names!$F$7:$F$136,0))","v":2096},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":1329010},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":1329908},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":1308906},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":1387613},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D78,'ESL data'!$C$16:$C$146,0))","v":1},1329010,1329908,1308906,1387613,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D78,'ESL data'!$C$16:$C$146,0))","v":369852.1032691627},369852.1032691627]
[null,"Snowy Valleys",32,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B79,Names!$F$7:$F$136,0))","v":2097},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":637205},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":637636},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":627566},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":665303},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D79,'ESL data'!$C$16:$C$146,0))","v":1},637205,637636,627566,665303,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D79,'ESL data'!$C$16:$C$146,0))","v":176006.97543517387},176006.97543517387]
[null,"Bland ",33,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B80,Names!$F$7:$F$136,0))","v":65},{"$f":"1-E81","v":0.59000000000000008},{"$f":"1-F81","v":0.59000000000000008},0.59000000000000008,0.59000000000000008,0.59000000000000008,0.59000000000000008,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D80,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E80*K$81","v":606751.87000000011},607161.92000000004,597573.24000000011,633506.60000000009,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E80*X$81","v":168899.34672629045}]
[null,"Temora ",{"$f":"C80","v":33},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B81,Names!$F$7:$F$136,0))","v":198},0.41,0.41,{"$f":"F81","v":0.41},0.41,0.41,0.41,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":1028393},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":1029088},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":1012836},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":1073740},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D81,'ESL data'!$C$16:$C$146,0))","v":0},421641.12999999995,421926.07999999996,415262.75999999995,440233.39999999997,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D81,'ESL data'!$C$16:$C$146,0))","v":286270.0791971024},{"$f":"$E81*X$81","v":117370.73247081197}]
[null,"Coolamon ",34,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B82,Names!$F$7:$F$136,0))","v":90},0.19,0.19,{"$f":"F82","v":0.19},0.19,0.19,0.19,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":1522356},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":1523384},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":1499326},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":1589485},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D82,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E82*K$82","v":289247.64},289442.96000000002,284871.94,302002.15000000002,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D82,'ESL data'!$C$16:$C$146,0))","v":427010.74324227532},{"$f":"$E82*X$82","v":81132.041216032318}]
[null,"Junee ",34,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B83,Names!$F$7:$F$136,0))","v":135},0.19,0.19,{"$f":"F83","v":0.19},0.19,0.19,0.19,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D83,'ESL data'!$C$16:$C$146,0))","v":1},289247.64,289442.96000000002,284871.94,302002.15000000002,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E83*X$82","v":81132.041216032318}]
[null,"Lockhart ",34,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B84,Names!$F$7:$F$136,0))","v":148},0.18,0.18,{"$f":"F84","v":0.18},0.18,0.18,0.18,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D84,'ESL data'!$C$16:$C$146,0))","v":1},274024.08,274209.12,269878.68,286107.3,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E84*X$82","v":76861.933783609551}]
[null,"Wagga Wagga ",34,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B85,Names!$F$7:$F$136,0))","v":206},{"$f":"1-SUM(E82:E84)","v":0.43999999999999995},{"$f":"1-SUM(F82:F84)","v":0.43999999999999995},0.43999999999999995,0.43999999999999995,0.43999999999999995,0.43999999999999995,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D85,'ESL data'!$C$16:$C$146,0))","v":1},669836.6399999999,670288.96,659703.43999999994,699373.39999999991,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E85*X$82","v":187884.72702660112}]
[null,"Greater Hume ",{"$f":"C89","v":35},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B86,Names!$F$7:$F$136,0))","v":2049},0.68,0.68,{"$f":"F86","v":0.68},0.68,0.68,0.68,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":910202},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":910817},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":896433},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":950337},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D86,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E86*K$86","v":618937.3600000001},619355.56000000006,609574.44000000006,646229.16,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D86,'ESL data'!$C$16:$C$146,0))","v":253378.99891759543},{"$f":"$E86*X$86","v":172297.71926396491}]
[null,"Albury ",35,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B87,Names!$F$7:$F$136,0))","v":2047},{"$f":"1-E86","v":0.31999999999999995},{"$f":"1-F86","v":0.31999999999999995},0.31999999999999995,0.31999999999999995,0.31999999999999995,0.31999999999999995,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D87,'ESL data'!$C$16:$C$146,0))","v":1},291264.63999999996,291461.43999999994,286858.55999999994,304107.83999999997,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E87*X$86","v":81081.279653630525}]
[null,"Berrigan ",{"$f":"C87","v":35},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B88,Names!$F$7:$F$136,0))","v":62},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":201696},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":201832},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":198645},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":210590},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D88,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E88*K88","v":201696},201832,198645,210590,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D88,'ESL data'!$C$16:$C$146,0))","v":53305.220931827447},{"$f":"X88","v":53305.220931827447}]
[null,"Federation",{"$f":"C88","v":35},{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B89,Names!$F$7:$F$136,0))","v":2092},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":479831},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":480155},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":472572},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":500989},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D89,'ESL data'!$C$16:$C$146,0))","v":1},479831,480155,472572,500989,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D89,'ESL data'!$C$16:$C$146,0))","v":133926.4316002315},{"$f":"X89","v":133926.4316002315}]
[null,"Carrathool ",36,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B90,Names!$F$7:$F$136,0))","v":81},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":295478},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":295678},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":291008},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":308508},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D90,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K90*E90","v":295478},{"$f":"L90*F90","v":295678},{"$f":"M90*G90","v":291008},{"$f":"N90*H90","v":308508},{"$f":"O90*I90","v":0},{"$f":"P90*J90","v":0},{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D90,'ESL data'!$C$16:$C$146,0))","v":81606.70260532586},{"$f":"X90","v":81606.70260532586}]
[null,"Griffith ",36,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B91,Names!$F$7:$F$136,0))","v":118},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":452210},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":452516},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":445370},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":472151},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D91,'ESL data'!$C$16:$C$146,0))","v":1},452210,452516,445370,472151,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D91,'ESL data'!$C$16:$C$146,0))","v":124287.23274670306},124287.23274670306]
[null,"Hay ",36,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B92,Names!$F$7:$F$136,0))","v":126},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":235740},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":235900},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":232174},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":246135},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D92,'ESL data'!$C$16:$C$146,0))","v":1},235740,235900,232174,246135,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D92,'ESL data'!$C$16:$C$146,0))","v":63750.793744156515},63750.793744156515]
[null,"Leeton ",36,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B93,Names!$F$7:$F$136,0))","v":144},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":193988},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":194119},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":191053},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":202542},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D93,'ESL data'!$C$16:$C$146,0))","v":1},193988,194119,191053,202542,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D93,'ESL data'!$C$16:$C$146,0))","v":53898.689230040138},53898.689230040138]
[null,"Narrandera ",36,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B94,Names!$F$7:$F$136,0))","v":165},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":276850},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":277037},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":272662},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":289058},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D94,'ESL data'!$C$16:$C$146,0))","v":1},276850,277037,272662,289058,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D94,'ESL data'!$C$16:$C$146,0))","v":74457.900209730826},74457.900209730826]
[null,"Edward River",37,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B95,Names!$F$7:$F$136,0))","v":2091},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":407246},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":407521},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":401086},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":425204},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D95,'ESL data'!$C$16:$C$146,0))","v":1},407246,407521,401086,425204,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D95,'ESL data'!$C$16:$C$146,0))","v":110429.64611973583},110429.64611973583]
[null,"Murray River",37,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B96,Names!$F$7:$F$136,0))","v":2085},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":634636},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":635065},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":625036},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":662620},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D96,'ESL data'!$C$16:$C$146,0))","v":1},634636,635065,625036,662620,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D96,'ESL data'!$C$16:$C$146,0))","v":178762.80718843901},178762.80718843901]
[null,"Murrumbidgee",37,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B97,Names!$F$7:$F$136,0))","v":2086},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":454780},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":455087},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":447900},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":474833},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D97,'ESL data'!$C$16:$C$146,0))","v":1},454780,455087,447900,474833,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D97,'ESL data'!$C$16:$C$146,0))","v":126358.67706389175},126358.67706389175]
[null,"Balranald ",38,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B98,Names!$F$7:$F$136,0))","v":55},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":346223},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":346457},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":340986},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":361490},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D98,'ESL data'!$C$16:$C$146,0))","v":1},346223,346457,340986,361490,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D98,'ESL data'!$C$16:$C$146,0))","v":95931.692653937585},95931.692653937585]
[null,"Wentworth ",38,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B99,Names!$F$7:$F$136,0))","v":215},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":393115},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":393380},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":387168},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":410449},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D99,'ESL data'!$C$16:$C$146,0))","v":1},393115,393380,387168,410449,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D99,'ESL data'!$C$16:$C$146,0))","v":109695.8756816861},109695.8756816861]
[null,"Mid-Western Regional",39,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B100,Names!$F$7:$F$136,0))","v":2042},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":964159},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":964810},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":949573},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":1006673},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D100,'ESL data'!$C$16:$C$146,0))","v":1},964159,964810,949573,1006673,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D100,'ESL data'!$C$16:$C$146,0))","v":272174.10703284206},272174.10703284206]
[null,"Bathurst Regional",40,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B101,Names!$F$7:$F$136,0))","v":2043},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":667396},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":667847},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":657300},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":696825},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D101,'ESL data'!$C$16:$C$146,0))","v":1},667396,667847,657300,696825,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D101,'ESL data'!$C$16:$C$146,0))","v":162968.49755976084},162968.49755976084]
[null,"Lithgow ",40,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B102,Names!$F$7:$F$136,0))","v":2044},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":619862},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":620281},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":610485},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":647195},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D102,'ESL data'!$C$16:$C$146,0))","v":1},619862,620281,610485,647195,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D102,'ESL data'!$C$16:$C$146,0))","v":164033.20508630492},164033.20508630492]
[null,"Oberon",40,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B103,Names!$F$7:$F$136,0))","v":2045},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":426517},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":426805},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":420064},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":445324},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D103,'ESL data'!$C$16:$C$146,0))","v":1},426517,426805,420064,445324,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D103,'ESL data'!$C$16:$C$146,0))","v":119323.28967571334},119323.28967571334]
[null,"Dubbo Regional",41,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B104,Names!$F$7:$F$136,0))","v":2098},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":1029678},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":1030373},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":1014101},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":1075082},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D104,'ESL data'!$C$16:$C$146,0))","v":1},1029678,1030373,1014101,1075082,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D104,'ESL data'!$C$16:$C$146,0))","v":266512.89090219891},266512.89090219891]
[null,"Narromine ",41,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B105,Names!$F$7:$F$136,0))","v":166},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":389903},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":390166},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":384005},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":407096},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D105,'ESL data'!$C$16:$C$146,0))","v":1},389903,390166,384005,407096,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D105,'ESL data'!$C$16:$C$146,0))","v":107006.90869827563},107006.90869827563]
[null,"Blayney ",42,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B106,Names!$F$7:$F$136,0))","v":66},{"$f":"1-SUM(E107:E109)","v":0.22999999999999998},{"$f":"1-SUM(F107:F109)","v":0.22999999999999998},{"$f":"1-SUM(G107:G109)","v":0.22999999999999998},0.22999999999999998,0.22999999999999998,0.22999999999999998,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D106,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"E106*K$109","v":419874.66},420158.48,413522.98,438389.19999999995,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E106*X$109","v":110979.52608621353}]
[null,"Cabonne",42,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B107,Names!$F$7:$F$136,0))","v":77},0.35,0.35,{"$f":"F107","v":0.35},0.35,0.35,0.35,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D107,'ESL data'!$C$16:$C$146,0))","v":1},638939.69999999995,639371.6,629274.1,667114,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E107*X$109","v":168881.88752249884}]
[null,"Cowra ",42,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B108,Names!$F$7:$F$136,0))","v":97},0.23,0.23,{"$f":"F108","v":0.23},0.23,0.23,0.23,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D108,'ESL data'!$C$16:$C$146,0))","v":1},419874.66000000003,420158.48000000004,413522.98000000004,438389.2,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E108*X$109","v":110979.52608621355}]
[null,"Orange ",42,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B109,Names!$F$7:$F$136,0))","v":172},0.19,0.19,{"$f":"F109","v":0.19},0.19,0.19,0.19,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":1825542},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":1826776},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":1797926},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":1906040},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D109,'ESL data'!$C$16:$C$146,0))","v":0},346852.98,347087.44,341605.94,362147.6,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D109,'ESL data'!$C$16:$C$146,0))","v":482519.67863571102},{"$f":"$E109*X$109","v":91678.738940785101}]
[null,"Cootamundra-Gundagai Regional",43,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B110,Names!$F$7:$F$136,0))","v":2094},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":594168},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":594570},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":585180},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":620368},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D110,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K110*E110","v":594168},594570,585180,620368,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D110,'ESL data'!$C$16:$C$146,0))","v":162850.11154456867},{"$f":"X110","v":162850.11154456867}]
[null,"Hilltops",43,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B111,Names!$F$7:$F$136,0))","v":2081},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":918552},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":919173},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":904657},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":959056},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D111,'ESL data'!$C$16:$C$146,0))","v":1},918552,919173,904657,959056,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D111,'ESL data'!$C$16:$C$146,0))","v":254298.24903816986},254298.24903816986]
[null,"Forbes ",44,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B112,Names!$F$7:$F$136,0))","v":108},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":468269},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":468585},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":461185},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":488917},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D112,'ESL data'!$C$16:$C$146,0))","v":1},468269,468585,461185,488917,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D112,'ESL data'!$C$16:$C$146,0))","v":131954.28560143913},131954.28560143913]
[null,"Lachlan ",44,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B113,Names!$F$7:$F$136,0))","v":141},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":546635},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":547004},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":538366},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":570739},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D113,'ESL data'!$C$16:$C$146,0))","v":1},546635,547004,538366,570739,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D113,'ESL data'!$C$16:$C$146,0))","v":150713.67690160661},150713.67690160661]
[null,"Parkes ",44,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B114,Names!$F$7:$F$136,0))","v":173},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":531861},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":532220},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":523815},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":555314},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D114,'ESL data'!$C$16:$C$146,0))","v":1},531861,532220,523815,555314,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D114,'ESL data'!$C$16:$C$146,0))","v":148513.44739652082},148513.44739652082]
[null,"Weddin ",44,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B115,Names!$F$7:$F$136,0))","v":213},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":317960},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":318175},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":313151},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":331981},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D115,'ESL data'!$C$16:$C$146,0))","v":1},317960,318175,313151,331981,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D115,'ESL data'!$C$16:$C$146,0))","v":86946.559662072978},86946.559662072978]
[null,"Bourke ",45,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B116,Names!$F$7:$F$136,0))","v":72},0.5,0.5,{"$f":"F116","v":0.5},0.5,0.5,0.5,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":381552},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":381810},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":375780},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":398377},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D116,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"E116*K$116","v":190776},190905,187890,199188.5,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D116,'ESL data'!$C$16:$C$146,0))","v":103309.07600356442},{"$f":"$E116*X$116","v":51654.53800178221}]
[null,"Brewarrina ",45,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B117,Names!$F$7:$F$136,0))","v":73},{"$f":"1-E116","v":0.5},{"$f":"1-F116","v":0.5},0.5,0.5,0.5,0.5,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D117,'ESL data'!$C$16:$C$146,0))","v":1},190776,190905,187890,199188.5,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"$E117*X$116","v":51654.53800178221}]
[null,"Central Darling ",45,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B118,Names!$F$7:$F$136,0))","v":83},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":244091},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":244256},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":240398},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":254854},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D118,'ESL data'!$C$16:$C$146,0))","v":1},{"$f":"K118*E118","v":244091},244256,240398,254854,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D118,'ESL data'!$C$16:$C$146,0))","v":69315.536083097119},{"$f":"X118","v":69315.536083097119}]
[null,"Cobar ",45,{"$f":"INDEX(Names!$I$7:$I$136,MATCH(B119,Names!$F$7:$F$136,0))","v":85},1,1,1,1,1,1,{"$f":"INDEX('ESL data'!W$16:W$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":290340},{"$f":"INDEX('ESL data'!X$16:X$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":290536},{"$f":"INDEX('ESL data'!Y$16:Y$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":285948},{"$f":"INDEX('ESL data'!Z$16:Z$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":303142},{"$f":"INDEX('ESL data'!AA$16:AA$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AB$16:AB$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!$E$16:$E$146,MATCH(D119,'ESL data'!$C$16:$C$146,0))","v":1},290340,290536,285948,303142,0,0,{"$f":"INDEX('ESL data'!$AW$16:$AW$146,MATCH($D119,'ESL data'!$C$16:$C$146,0))","v":79177.215972394551},{"$f":"X119","v":79177.215972394551}]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K13:K119)","v":64220930},64264324,63249431,67052770,0,0,null,{"$f":"SUM(R13:R119)","v":64220929.999999993},64264323.999999993,63249430.999999985,67052770,0,0,{"$f":"SUM(X16:X119)","v":16769289.905998604},{"$f":"SUM(Y16:Y119)","v":16769289.905998603}]
[null,"check = 0",null,null,null,null,null,null,null,null,{"$f":"'ESL data'!W147-K120","v":0},{"$f":"'ESL data'!X147-L120","v":0},{"$f":"'ESL data'!Y147-M120","v":0},{"$f":"'ESL data'!Z147-N120","v":0},{"$f":"'ESL data'!AA147-O120","v":0},{"$f":"'ESL data'!AB147-P120","v":0},null,{"$f":"R120-K120","v":0},0,0,0,0,0,null,{"$f":"Y120-X120","v":0}]
[]
[]
[null,"NSW RURAL FIRE SERVICE - Area Commands/Zones/Districts"]
[null,"https://www.rfs.nsw.gov.au/__data/assets/pdf_file/0015/13326/NSWRFS_AreaCommands_A3.pdf"]

{"sheet":"Rate peg & SV","index":21,"n_rows":143,"n_cols":43,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE EMERGENCY SERVICES LEVY (ESL) FACTOR - SPECIAL VARIATIONS AND RATE PEGS (and related calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations"]
[]
[null,"Special variations and historical rate pegs"]
[]
[]
[null,"Source:",null,"Rate peg model for",null,"D24/22164",null,null,null,null,null,null,"Rate peg table 2023",null,"D24/22164",null,null,null,null,null,null,"Inputs for 2024-25 rate peg. xlsx",null,null,null,"D25/11772"]
[null,null,null,"D23/22804","D23/27153","Rate Peg & SV, col K",null,null,null,null,null,null,null,"Rate peg table 2024",null,null,null,null,null,null,null,"D23/26251",null,"Additional SVs from 2024-25 W24/1496",null,"SVs from 2025"]
[]
[null,"Rate Peg EXCLUDING ESL ",null,null,null,null,null,null,null,null,"Live value ex ESL",null,"Rate peg incl ESL",null,null,null,null,null,null,"Live value inc ESL",null,"Special Variations",null,null,null,null,null,null,null,null,null,"Rate peg (incl ESL) or SV to apply to TPI",null,null,null,null,null,null,"Qualify for deferred ESL catch-up adjustment? (Must have and SV in 2023-24 and SV exceeds rate peg)"]
[null,"Org. Id","Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Org. Id","Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qualifies = 0, does not qualify =1"]
[null,"Rate peg for yr beginning 1 July",null,2023,{"$f":"D14+1","v":2024},{"$f":"E14+1","v":2025},{"$f":"F14+1","v":2026},{"$f":"G14+1","v":2027},{"$f":"H14+1","v":2028},null,{"$f":"'Rate peg'!$D$9","v":2026},null,2023,{"$f":"M14+1","v":2024},{"$f":"N14+1","v":2025},{"$f":"O14+1","v":2026},{"$f":"P14+1","v":2027},{"$f":"Q14+1","v":2028},null,{"$f":"'Rate peg'!$D$9","v":2026},null,"Special variation for yr beginning 1 July",null,{"$f":"D14","v":2023},2024,2025,2026,2027,2028]
[null,null,null,{"$f":"D14&\"-\"&RIGHT(D14,2)+1","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"K14&\"-\"&RIGHT(K14,2)+1","v":"2026-27"},null,{"$f":"M14&\"-\"&RIGHT(M14,2)+1","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"T14&\"-\"&RIGHT(T14,2)+1","v":"2026-27"},null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"X15","v":"2023-24"},{"$f":"Y15","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"Y15","v":"2024-25"},{"$f":"Z15","v":"2025-26"},"2026-27","2027-28","2028-29"]
[null,2047,"Albury ",3.7999999999999999E-2,4.3424645168688679E-2,4.0785855339926999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N37+'Rate peg calcs'!E37+'Rate peg calcs'!F37-'Rate peg calcs'!K37","v":3.5808660654154445E-2},null,3.6999999999999998E-2,4.7E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O37","v":3.5999999999999997E-2},null,2047,"Albury ","","","","","","",null,null,{"$f":"MAX(M16,X16)","v":3.6999999999999998E-2},{"$f":"MAX(N16,Y16)","v":4.7E-2},{"$f":"MAX(O16,Z16)","v":4.1000000000000002E-2},{"$f":"MAX(P16,AA16)","v":0},{"$f":"MAX(Q16,AB16)","v":0},{"$f":"MAX(R16,AC16)","v":0},null,{"$f":"IF(AND($AF16>$M16,AG16>N16),0,1)","v":1},{"$f":"IF(AND($AF16>$M16,AH16>O16),0,1)","v":1},1,1]
[null,2079,"Armidale Regional",3.7999999999999999E-2,4.2424645168688678E-2,3.8695220625479879E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N38+'Rate peg calcs'!E38+'Rate peg calcs'!F38-'Rate peg calcs'!K38","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O38","v":3.2000000000000001E-2},null,2079,"Armidale Regional",0.16670000000000001,0.16670000000000001,0.1666,"","","",null,null,0.16670000000000001,0.16670000000000001,0.1666,0,0,0,null,{"$f":"IF(AND($AF17>$M17,AG17>N17),0,1)","v":0},{"$f":"IF(AND($AF17>$M17,AH17>O17),0,1)","v":0},{"$f":"IF(AND($AF17>$M17,AI17>P17),0,1)","v":1},{"$f":"IF(AND($AF17>$M17,AJ17>Q17),0,1)","v":1}]
[null,54,"Ballina ",0.04,4.3424645168688679E-2,3.7742062032720416E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N39+'Rate peg calcs'!E39+'Rate peg calcs'!F39-'Rate peg calcs'!K39","v":3.4808660654154444E-2},null,3.9E-2,4.5999999999999999E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O39","v":3.4000000000000002E-2},null,54,"Ballina ","","","","","","",null,null,3.9E-2,4.5999999999999999E-2,3.7999999999999999E-2,0,0,0,null,{"$f":"IF(AND($AF18>$M18,AG18>N18),0,1)","v":1},{"$f":"IF(AND($AF18>$M18,AH18>O18),0,1)","v":1},1,1]
[null,55,"Balranald ",3.7999999999999999E-2,4.2444381495039381E-2,3.6831815995662161E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N40+'Rate peg calcs'!E40+'Rate peg calcs'!F40-'Rate peg calcs'!K40","v":3.7881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O40","v":4.5999999999999999E-2},null,55,"Balranald ",0.1,0.1,"","","","",null,null,0.1,0.1,4.4999999999999998E-2,0,0,0,null,0,1,1,1]
[null,2043,"Bathurst Regional",3.9E-2,4.442464516868868E-2,4.7493750266983617E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N41+'Rate peg calcs'!E41+'Rate peg calcs'!F41-'Rate peg calcs'!K41","v":2.9808660654154447E-2},null,3.7999999999999999E-2,4.8000000000000001E-2,4.9000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O41","v":3.1E-2},null,2043,"Bathurst Regional","","","","","","",null,null,3.7999999999999999E-2,4.8000000000000001E-2,4.9000000000000002E-2,0,0,0,null,1,1,1,1]
[null,2099,"Bayside",3.7999999999999999E-2,4.2928417958104176E-2,6.10983446886912E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N42+'Rate peg calcs'!E42+'Rate peg calcs'!F42-'Rate peg calcs'!K42","v":3.9519019176585624E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,6.0999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O42","v":3.9E-2},null,2099,"Bayside","","","","","","",null,null,3.6999999999999998E-2,4.8000000000000001E-2,6.0999999999999999E-2,0,0,0,null,1,1,1,1]
[null,60,"Bega Valley ",4.2000000000000003E-2,4.6424645168688675E-2,4.7756052939969915E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N43+'Rate peg calcs'!E43+'Rate peg calcs'!F43-'Rate peg calcs'!K43","v":3.4808660654154444E-2},null,4.1000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O43","v":3.4999999999999996E-2},null,60,"Bega Valley ",0.24,0.19600000000000001,"","","","",null,null,0.24,0.19600000000000001,4.9000000000000002E-2,0,0,0,null,0,1,1,1]
[null,61,"Bellingen ",4.5999999999999999E-2,4.2444381495039381E-2,3.7922070113874606E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N44+'Rate peg calcs'!E44+'Rate peg calcs'!F44-'Rate peg calcs'!K44","v":2.9881765505651754E-2},null,4.4999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O44","v":3.7999999999999999E-2},null,61,"Bellingen ",0.08,0.08,0.06,0.06,"","",null,null,0.08,0.08,0.06,0.06,0,0,null,0,{"$f":"IF(AND($AF23>$M23,AH23>O23),0,1)","v":0},0,1]
[null,62,"Berrigan ",3.7999999999999999E-2,4.2444381495039381E-2,4.3650517463412634E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N45+'Rate peg calcs'!E45+'Rate peg calcs'!F45-'Rate peg calcs'!K45","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O45","v":2.8000000000000001E-2},null,62,"Berrigan ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.5999999999999999E-2,0,0,0,null,1,1,1,1]
[null,64,"Blacktown ",3.7999999999999999E-2,6.4928417958104168E-2,5.6578908657571376E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N46+'Rate peg calcs'!E46+'Rate peg calcs'!F46-'Rate peg calcs'!K46","v":5.3519019176585622E-2},null,3.6999999999999998E-2,7.1000000000000008E-2,5.8999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O46","v":5.3999999999999999E-2},null,64,"Blacktown ","","","","","","",null,null,3.6999999999999998E-2,7.1000000000000008E-2,5.8999999999999997E-2,0,0,0,null,1,1,1,1]
[null,65,"Bland ",3.7999999999999999E-2,4.2444381495039381E-2,3.8675963780162255E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N47+'Rate peg calcs'!E47+'Rate peg calcs'!F47-'Rate peg calcs'!K47","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O47","v":3.5999999999999997E-2},null,65,"Bland ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,66,"Blayney ",3.7999999999999999E-2,5.4444381495039378E-2,3.7311869843919931E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N48+'Rate peg calcs'!E48+'Rate peg calcs'!F48-'Rate peg calcs'!K48","v":4.4881765505651754E-2},null,3.6999999999999998E-2,5.6999999999999995E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O48","v":4.7E-2},null,66,"Blayney ","",0.1,0.1,0.1,"","",null,null,3.6999999999999998E-2,0.1,0.1,{"$f":"MAX(P27,AA27)","v":0.1},0,0,null,1,1,1,1]
[null,67,"Blue Mountains ",3.7999999999999999E-2,4.2928417958104176E-2,4.3789863965104675E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N49+'Rate peg calcs'!E49+'Rate peg calcs'!F49-'Rate peg calcs'!K49","v":3.4519019176585619E-2},null,3.6999999999999998E-2,4.5999999999999999E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O49","v":3.6999999999999998E-2},null,67,"Blue Mountains ","","","","","","",null,null,3.6999999999999998E-2,4.5999999999999999E-2,4.4999999999999998E-2,0,0,0,null,1,1,1,1]
[null,68,"Bogan ",3.7999999999999999E-2,4.2444381495039381E-2,3.8865696309326361E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N50+'Rate peg calcs'!E50+'Rate peg calcs'!F50-'Rate peg calcs'!K50","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O50","v":3.4000000000000002E-2},null,68,"Bogan ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,72,"Bourke ",3.7999999999999999E-2,4.2444381495039381E-2,4.2944229340307033E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N51+'Rate peg calcs'!E51+'Rate peg calcs'!F51-'Rate peg calcs'!K51","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.9999999999999996E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O51","v":4.1000000000000002E-2},null,72,"Bourke ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.9999999999999996E-2,0,0,0,null,1,1,1,1]
[null,73,"Brewarrina ",3.7999999999999999E-2,4.2444381495039381E-2,4.4077487299414353E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N52+'Rate peg calcs'!E52+'Rate peg calcs'!F52-'Rate peg calcs'!K52","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,5.0999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O52","v":3.5999999999999997E-2},null,73,"Brewarrina ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,5.0999999999999997E-2,0,0,0,null,1,1,1,1]
[null,74,"Broken Hill ",3.7999999999999999E-2,4.2424645168688678E-2,3.9778691386698622E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N53+'Rate peg calcs'!E53+'Rate peg calcs'!F53-'Rate peg calcs'!K53","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O53","v":3.2000000000000001E-2},null,74,"Broken Hill ","","","","","","",null,null,3.6999999999999998E-2,4.9000000000000002E-2,0.04,0,0,0,null,1,1,1,1]
[null,75,"Burwood",3.7999999999999999E-2,4.2928417958104176E-2,7.5715419042755056E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N54+'Rate peg calcs'!E54+'Rate peg calcs'!F54-'Rate peg calcs'!K54","v":4.1519019176585625E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,7.5999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O54","v":4.1000000000000002E-2},null,75,"Burwood","","","","","","",null,null,3.6999999999999998E-2,4.8000000000000001E-2,7.5999999999999998E-2,0,0,0,null,1,1,1,1]
[null,76,"Byron ",4.7E-2,4.5424645168688681E-2,5.0216546363381305E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N55+'Rate peg calcs'!E55+'Rate peg calcs'!F55-'Rate peg calcs'!K55","v":4.5808660654154447E-2},null,4.5999999999999999E-2,4.8000000000000001E-2,4.9999999999999996E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O55","v":4.5999999999999999E-2},null,76,"Byron ","","","","","","",null,null,4.5999999999999999E-2,4.8000000000000001E-2,4.9999999999999996E-2,0,0,0,null,1,1,1,1]
[null,77,"Cabonne",4.2000000000000003E-2,4.2444381495039381E-2,4.1831999503791684E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N56+'Rate peg calcs'!E56+'Rate peg calcs'!F56-'Rate peg calcs'!K56","v":3.0881765505651755E-2},null,4.1000000000000002E-2,4.4999999999999998E-2,4.4000000000000004E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O56","v":3.4000000000000002E-2},null,77,"Cabonne","","","","","","",null,null,4.1000000000000002E-2,4.4999999999999998E-2,4.4000000000000004E-2,0,0,0,null,1,1,1,1]
[null,78,"Camden",6.9000000000000006E-2,6.9928417958104172E-2,7.0112701575115358E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N57+'Rate peg calcs'!E57+'Rate peg calcs'!F57-'Rate peg calcs'!K57","v":5.0519019176585619E-2},null,6.8000000000000005E-2,8.2000000000000003E-2,7.4999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O57","v":4.5999999999999999E-2},null,78,"Camden","","","","","","",null,null,6.8000000000000005E-2,8.2000000000000003E-2,7.4999999999999997E-2,0,0,0,null,1,1,1,1]
[null,79,"Campbelltown ",4.2000000000000003E-2,4.7928417958104173E-2,5.4698446208247653E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N58+'Rate peg calcs'!E58+'Rate peg calcs'!F58-'Rate peg calcs'!K58","v":3.551901917658562E-2},null,4.1000000000000002E-2,5.2999999999999999E-2,5.4999999999999993E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O58","v":3.6999999999999998E-2},null,79,"Campbelltown ","","","","","","",null,null,4.1000000000000002E-2,5.2999999999999999E-2,5.4999999999999993E-2,0,0,0,null,1,1,1,1]
[null,1989,"Canada Bay ",3.7999999999999999E-2,4.2928417958104176E-2,3.8226692600479187E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N59+'Rate peg calcs'!E59+'Rate peg calcs'!F59-'Rate peg calcs'!K59","v":3.7519019176585622E-2},null,3.6999999999999998E-2,5.2999999999999999E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O59","v":4.2000000000000003E-2},null,1989,"Canada Bay ",0.15490000000000001,4.8099999999999997E-2,4.6900000000000004E-2,4.58E-2,"","",null,null,0.15490000000000001,5.2999999999999999E-2,4.6900000000000004E-2,4.58E-2,0,0,null,1,0,0,1]
[null,2080,"Canterbury-Bankstown",3.7999999999999999E-2,4.2928417958104176E-2,5.5133697570600888E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N60+'Rate peg calcs'!E60+'Rate peg calcs'!F60-'Rate peg calcs'!K60","v":4.0519019176585624E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,5.4999999999999993E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O60","v":4.0999999999999995E-2},null,2080,"Canterbury-Bankstown",7.8E-2,7.400000000000001E-2,7.0999999999999994E-2,"","","",null,null,7.8E-2,7.400000000000001E-2,7.0999999999999994E-2,0,0,0,null,0,0,1,1]
[null,81,"Carrathool ",3.7999999999999999E-2,5.2444381495039383E-2,3.755989747221878E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N61+'Rate peg calcs'!E61+'Rate peg calcs'!F61-'Rate peg calcs'!K61","v":2.9881765505651754E-2},null,3.6999999999999998E-2,5.5E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O61","v":3.6999999999999998E-2},null,81,"Carrathool ","","","","","","",null,null,3.6999999999999998E-2,5.5E-2,0.04,0,0,0,null,1,1,1,1]
[null,2088,"Central Coast",3.9E-2,4.2928417958104176E-2,4.2868569329767486E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N62+'Rate peg calcs'!E62+'Rate peg calcs'!F62-'Rate peg calcs'!K62","v":3.1519019176585623E-2},null,3.7999999999999999E-2,4.8000000000000001E-2,4.2999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O62","v":3.2000000000000001E-2},null,2088,"Central Coast","","","","","","",null,null,3.7999999999999999E-2,4.8000000000000001E-2,4.2999999999999997E-2,0,0,0,null,1,1,1,1]
[null,83,"Central Darling ",3.7999999999999999E-2,4.2444381495039381E-2,4.0944229340307031E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N63+'Rate peg calcs'!E63+'Rate peg calcs'!F63-'Rate peg calcs'!K63","v":3.5881765505651753E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,5.2999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O63","v":4.8000000000000001E-2},null,83,"Central Darling ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,5.2999999999999999E-2,0,0,0,null,1,1,1,1]
[null,84,"Cessnock ",3.9E-2,5.0424645168688678E-2,4.6327150922262826E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N64+'Rate peg calcs'!E64+'Rate peg calcs'!F64-'Rate peg calcs'!K64","v":3.7808660654154447E-2},null,3.7999999999999999E-2,5.2999999999999999E-2,4.7E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O64","v":3.7999999999999999E-2},null,84,"Cessnock ","","","","","","",null,null,3.7999999999999999E-2,5.2999999999999999E-2,4.7E-2,0,0,0,null,1,1,1,1]
[null,2037,"Clarence Valley",5.5E-2,4.442464516868868E-2,4.1011446281058815E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N65+'Rate peg calcs'!E65+'Rate peg calcs'!F65-'Rate peg calcs'!K65","v":4.180866065415445E-2},null,5.3999999999999999E-2,4.7E-2,4.3000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O65","v":4.2999999999999997E-2},null,2037,"Clarence Valley","","","","","","",null,null,5.3999999999999999E-2,4.7E-2,4.3000000000000003E-2,0,0,0,null,1,1,1,1]
[null,85,"Cobar ",3.7999999999999999E-2,4.2444381495039381E-2,4.1944229340307032E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N66+'Rate peg calcs'!E66+'Rate peg calcs'!F66-'Rate peg calcs'!K66","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O66","v":3.6999999999999998E-2},null,85,"Cobar ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,0,0,0,null,1,1,1,1]
[null,86,"Coffs Harbour ",3.9E-2,5.242464516868868E-2,4.4750136211381519E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N67+'Rate peg calcs'!E67+'Rate peg calcs'!F67-'Rate peg calcs'!K67","v":3.5808660654154445E-2},null,3.7999999999999999E-2,5.6000000000000001E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O67","v":3.6999999999999998E-2},null,86,"Coffs Harbour ","","","","","","",null,null,3.7999999999999999E-2,5.6000000000000001E-2,4.5999999999999999E-2,0,0,0,null,1,1,1,1]
[null,90,"Coolamon ",3.7999999999999999E-2,5.6444381495039379E-2,6.0269231210049679E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N68+'Rate peg calcs'!E68+'Rate peg calcs'!F68-'Rate peg calcs'!K68","v":4.3881765505651753E-2},null,3.6999999999999998E-2,5.8999999999999997E-2,6.3E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O68","v":4.9000000000000002E-2},null,90,"Coolamon ","","","","","","",null,null,3.6999999999999998E-2,5.8999999999999997E-2,6.3E-2,0,0,0,null,1,1,1,1]
[null,93,"Coonamble ",3.7999999999999999E-2,4.2444381495039381E-2,4.6511974719348863E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N69+'Rate peg calcs'!E69+'Rate peg calcs'!F69-'Rate peg calcs'!K69","v":3.2881765505651757E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.7E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O69","v":3.5000000000000003E-2},null,93,"Coonamble ","","","","","","",null,null,{"$f":"MAX(M48,X48)","v":3.6999999999999998E-2},{"$f":"MAX(N48,Y48)","v":4.4999999999999998E-2},{"$f":"MAX(O48,Z48)","v":4.7E-2},{"$f":"MAX(P48,AA48)","v":0},{"$f":"MAX(Q48,AB48)","v":0},{"$f":"MAX(R48,AC48)","v":0},null,1,1,1,1]
[null,2094,"Cootamundra-Gundagai Regional",3.7999999999999999E-2,4.4444381495039383E-2,4.201962768879592E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N70+'Rate peg calcs'!E70+'Rate peg calcs'!F70-'Rate peg calcs'!K70","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.7E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O70","v":3.2000000000000001E-2},null,2094,"Cootamundra-Gundagai Regional",0.05,0.05,"","","","",null,null,0.05,0.05,4.5999999999999999E-2,0,0,0,null,0,1,1,1]
[null,97,"Cowra ",0.04,4.2444381495039381E-2,3.9489086564286714E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N71+'Rate peg calcs'!E71+'Rate peg calcs'!F71-'Rate peg calcs'!K71","v":2.9881765505651754E-2},null,3.9E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O71","v":3.7999999999999999E-2},null,97,"Cowra ","","","","","","",null,null,3.9E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,2090,"Cumberland",3.7999999999999999E-2,4.2928417958104176E-2,7.0673081917549271E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N72+'Rate peg calcs'!E72+'Rate peg calcs'!F72-'Rate peg calcs'!K72","v":4.5519019176585622E-2},null,3.6999999999999998E-2,0.05,7.1000000000000008E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O72","v":4.3999999999999997E-2},null,2090,"Cumberland","","","","","","",null,null,3.6999999999999998E-2,0.05,7.1000000000000008E-2,0,0,0,null,1,1,1,1]
[null,2098,"Dubbo Regional",3.7999999999999999E-2,4.7424645168688676E-2,4.0520219815106673E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N73+'Rate peg calcs'!E73+'Rate peg calcs'!F73-'Rate peg calcs'!K73","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.9999999999999996E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O73","v":0.03},null,2098,"Dubbo Regional","","","","","","",null,null,3.6999999999999998E-2,4.9999999999999996E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,104,"Dungog ",4.4999999999999998E-2,4.2444381495039381E-2,3.8651035871084607E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N74+'Rate peg calcs'!E74+'Rate peg calcs'!F74-'Rate peg calcs'!K74","v":3.6881765505651753E-2},null,4.3999999999999997E-2,4.4999999999999998E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O74","v":0.04},null,104,"Dungog ",0.1,"","","","","",null,null,0.1,4.4999999999999998E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,2091,"Edward River",4.4999999999999998E-2,4.2444381495039381E-2,4.3582455686812134E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N75+'Rate peg calcs'!E75+'Rate peg calcs'!F75-'Rate peg calcs'!K75","v":2.9881765505651754E-2},null,4.3999999999999997E-2,4.4999999999999998E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O75","v":0.03},null,2091,"Edward River","","","","","","",null,null,4.3999999999999997E-2,4.4999999999999998E-2,4.5999999999999999E-2,0,0,0,null,1,1,1,1]
[null,105,"Eurobodalla ",4.3999999999999997E-2,5.242464516868868E-2,3.9576589128391862E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N76+'Rate peg calcs'!E76+'Rate peg calcs'!F76-'Rate peg calcs'!K76","v":2.9808660654154447E-2},null,4.2999999999999997E-2,5.5E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O76","v":3.1E-2},null,105,"Eurobodalla ","","","","","","",null,null,4.2999999999999997E-2,5.5E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,107,"Fairfield ",3.7999999999999999E-2,4.2928417958104176E-2,3.867309193677651E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N77+'Rate peg calcs'!E77+'Rate peg calcs'!F77-'Rate peg calcs'!K77","v":3.9519019176585624E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O77","v":0.04},null,107,"Fairfield ","","","","","","",null,null,3.6999999999999998E-2,4.9000000000000002E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,2092,"Federation",4.3999999999999997E-2,4.2444381495039381E-2,4.5035478709380787E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N78+'Rate peg calcs'!E78+'Rate peg calcs'!F78-'Rate peg calcs'!K78","v":3.9881765505651756E-2},null,4.2999999999999997E-2,4.4999999999999998E-2,4.8000000000000001E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O78","v":4.1000000000000002E-2},null,2092,"Federation",0.19,0.17,0.52010000000000001,0.11799999999999999,"","",null,null,0.19,0.17,0.52010000000000001,0.11799999999999999,0,0,null,0,0,0,1]
[null,108,"Forbes ",3.9E-2,4.2444381495039381E-2,4.1784607537363343E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N79+'Rate peg calcs'!E79+'Rate peg calcs'!F79-'Rate peg calcs'!K79","v":2.9881765505651754E-2},null,3.7999999999999999E-2,4.4999999999999998E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O79","v":3.1E-2},null,108,"Forbes ","","","","","","",null,null,3.7999999999999999E-2,4.4999999999999998E-2,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2093,"Georges River",3.7999999999999999E-2,4.2928417958104176E-2,4.5331642002602542E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N80+'Rate peg calcs'!E80+'Rate peg calcs'!F80-'Rate peg calcs'!K80","v":4.7519019176585617E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O80","v":4.8000000000000001E-2},null,2093,"Georges River",5.7999999999999996E-2,5.7999999999999996E-2,5.7999999999999996E-2,"","","",null,null,5.7999999999999996E-2,5.7999999999999996E-2,5.7999999999999996E-2,0,0,0,null,0,0,1,1]
[null,109,"Gilgandra ",3.7999999999999999E-2,4.2444381495039381E-2,3.9558165030055138E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N81+'Rate peg calcs'!E81+'Rate peg calcs'!F81-'Rate peg calcs'!K81","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O81","v":3.5000000000000003E-2},null,109,"Gilgandra ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,2053,"Glen Innes Severn",3.7999999999999999E-2,4.5444381495039383E-2,4.2684960523058979E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N82+'Rate peg calcs'!E82+'Rate peg calcs'!F82-'Rate peg calcs'!K82","v":3.1881765505651756E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O82","v":3.6000000000000004E-2},null,2053,"Glen Innes Severn","","","","","","",null,null,3.6999999999999998E-2,4.8000000000000001E-2,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2032,"Goulburn Mulwaree",3.7999999999999999E-2,4.2424645168688678E-2,4.1056510538681229E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N83+'Rate peg calcs'!E83+'Rate peg calcs'!F83-'Rate peg calcs'!K83","v":4.4808660654154446E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.1999999999999996E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O83","v":4.5999999999999999E-2},null,2032,"Goulburn Mulwaree","",0.22500000000000001,"","","","",null,null,3.6999999999999998E-2,0.22500000000000001,4.1999999999999996E-2,0,0,0,null,1,1,1,1]
[null,2049,"Greater Hume ",4.8000000000000001E-2,4.944438149503938E-2,5.1056697226016017E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N84+'Rate peg calcs'!E84+'Rate peg calcs'!F84-'Rate peg calcs'!K84","v":3.7881765505651754E-2},null,4.7E-2,5.1999999999999998E-2,5.3000000000000005E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O84","v":4.1000000000000002E-2},null,2049,"Greater Hume ","","","","","","",null,null,4.7E-2,5.1999999999999998E-2,5.3000000000000005E-2,0,0,0,null,1,1,1,1]
[null,118,"Griffith ",3.7999999999999999E-2,4.2424645168688678E-2,3.9399002739475712E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N85+'Rate peg calcs'!E85+'Rate peg calcs'!F85-'Rate peg calcs'!K85","v":3.2808660654154449E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O85","v":3.2000000000000001E-2},null,118,"Griffith ","",0.105,0.105,"","","",null,null,3.6999999999999998E-2,0.105,0.105,0,0,0,null,1,1,1,1]
[null,120,"Gunnedah ",3.9E-2,5.3444381495039377E-2,4.7192462255303692E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N86+'Rate peg calcs'!E86+'Rate peg calcs'!F86-'Rate peg calcs'!K86","v":3.8881765505651755E-2},null,3.7999999999999999E-2,5.5999999999999994E-2,4.7E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O86","v":3.6999999999999998E-2},null,120,"Gunnedah ","","",0.18,0.16669999999999999,"","",null,null,3.7999999999999999E-2,5.5999999999999994E-2,0.18,0.16669999999999999,0,0,null,1,1,1,1]
[null,2039,"Gwydir ",4.2000000000000003E-2,4.2444381495039381E-2,3.9974773064278664E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N87+'Rate peg calcs'!E87+'Rate peg calcs'!F87-'Rate peg calcs'!K87","v":2.9881765505651754E-2},null,4.1000000000000002E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O87","v":3.4000000000000002E-2},null,2039,"Gwydir ","","","","","","",null,null,4.1000000000000002E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,125,"Hawkesbury ",3.7999999999999999E-2,4.2928417958104176E-2,3.7419367493821507E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N88+'Rate peg calcs'!E88+'Rate peg calcs'!F88-'Rate peg calcs'!K88","v":2.9519019176585622E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O88","v":3.1E-2},null,125,"Hawkesbury ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,126,"Hay ",3.7999999999999999E-2,4.2444381495039381E-2,3.82143273000927E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N89+'Rate peg calcs'!E89+'Rate peg calcs'!F89-'Rate peg calcs'!K89","v":4.0881765505651757E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.2999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O89","v":4.8000000000000001E-2},null,126,"Hay ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.2999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2081,"Hilltops",3.7999999999999999E-2,4.8444381495039379E-2,4.1645228128838849E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N90+'Rate peg calcs'!E90+'Rate peg calcs'!F90-'Rate peg calcs'!K90","v":2.9881765505651754E-2},null,3.6999999999999998E-2,5.0999999999999997E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O90","v":3.2000000000000001E-2},null,2081,"Hilltops","","","","","","",null,null,3.6999999999999998E-2,5.0999999999999997E-2,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,129,"Hornsby ",3.7999999999999999E-2,4.2928417958104176E-2,5.1504806018609323E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N91+'Rate peg calcs'!E91+'Rate peg calcs'!F91-'Rate peg calcs'!K91","v":3.2519019176585624E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,5.1999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O91","v":3.6000000000000004E-2},null,129,"Hornsby ",8.5000000000000006E-2,7.4999999999999997E-2,6.5000000000000002E-2,5.5E-2,"","",null,null,8.5000000000000006E-2,7.4999999999999997E-2,6.5000000000000002E-2,5.5E-2,0,0,null,0,0,0,1]
[null,131,"Hunters Hill ",3.7999999999999999E-2,4.2928417958104176E-2,4.3718009298181273E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N92+'Rate peg calcs'!E92+'Rate peg calcs'!F92-'Rate peg calcs'!K92","v":3.1519019176585623E-2},null,3.6999999999999998E-2,0.05,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O92","v":2.8999999999999998E-2},null,131,"Hunters Hill ",7.8E-2,"","","","","",null,null,7.8E-2,0.05,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2083,"Inner West",3.7999999999999999E-2,4.2928417958104176E-2,3.6987981775894491E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N93+'Rate peg calcs'!E93+'Rate peg calcs'!F93-'Rate peg calcs'!K93","v":4.351901917658562E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.6999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O93","v":4.3999999999999997E-2},null,2083,"Inner West","","","","","","",null,null,3.6999999999999998E-2,4.9000000000000002E-2,3.6999999999999998E-2,0,0,0,null,1,1,1,1]
[null,133,"Inverell ",3.7999999999999999E-2,4.2444381495039381E-2,3.9564818482954962E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N94+'Rate peg calcs'!E94+'Rate peg calcs'!F94-'Rate peg calcs'!K94","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O94","v":3.2000000000000001E-2},null,133,"Inverell ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,0,0,0,null,1,1,1,1]
[null,135,"Junee ",3.9E-2,4.2444381495039381E-2,5.9119262309547352E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N95+'Rate peg calcs'!E95+'Rate peg calcs'!F95-'Rate peg calcs'!K95","v":3.7881765505651754E-2},null,3.7999999999999999E-2,4.4999999999999998E-2,6.2E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O95","v":3.7999999999999999E-2},null,135,"Junee ",0.17499999999999999,0.125,"","","","",null,null,0.17499999999999999,0.125,6.2E-2,0,0,0,null,0,1,1,1]
[null,136,"Kempsey ",3.7999999999999999E-2,4.442464516868868E-2,3.7787075590433747E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N96+'Rate peg calcs'!E96+'Rate peg calcs'!F96-'Rate peg calcs'!K96","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.7E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O96","v":3.1E-2},null,136,"Kempsey ","",7.9000000000000001E-2,0.15,"","","",null,null,3.6999999999999998E-2,7.9000000000000001E-2,0.15,0,0,0,null,1,1,1,1]
[null,137,"Kiama ",5.1999999999999998E-2,4.2424645168688678E-2,3.6590000223578334E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N97+'Rate peg calcs'!E97+'Rate peg calcs'!F97-'Rate peg calcs'!K97","v":3.0808660654154447E-2},null,5.0999999999999997E-2,4.4999999999999998E-2,3.6999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O97","v":3.2000000000000001E-2},null,137,"Kiama ","","","","","","",null,null,5.0999999999999997E-2,4.4999999999999998E-2,3.6999999999999998E-2,0,0,0,null,1,1,1,1]
[null,139,"Ku-ring-gai",3.7999999999999999E-2,4.2928417958104176E-2,6.0154205720260694E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N98+'Rate peg calcs'!E98+'Rate peg calcs'!F98-'Rate peg calcs'!K98","v":4.0519019176585624E-2},null,3.6999999999999998E-2,5.1999999999999998E-2,6.0999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O98","v":4.3999999999999997E-2},null,139,"Ku-ring-gai","","","","","","",null,null,3.6999999999999998E-2,5.1999999999999998E-2,6.0999999999999999E-2,0,0,0,null,1,1,1,1]
[null,140,"Kyogle",4.2000000000000003E-2,4.4444381495039383E-2,3.913233395526957E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N99+'Rate peg calcs'!E99+'Rate peg calcs'!F99-'Rate peg calcs'!K99","v":4.1881765505651758E-2},null,4.1000000000000002E-2,4.7E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O99","v":4.3999999999999997E-2},null,140,"Kyogle","","","","","","",null,null,4.1000000000000002E-2,4.7E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,141,"Lachlan ",3.7999999999999999E-2,4.2444381495039381E-2,4.03942165121405E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N100+'Rate peg calcs'!E100+'Rate peg calcs'!F100-'Rate peg calcs'!K100","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.3000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O100","v":3.4000000000000002E-2},null,141,"Lachlan ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.3000000000000003E-2,0,0,0,null,1,1,1,1]
[null,142,"Lake Macquarie ",3.7999999999999999E-2,5.1424645168688679E-2,4.4494405411654656E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N101+'Rate peg calcs'!E101+'Rate peg calcs'!F101-'Rate peg calcs'!K101","v":2.9808660654154447E-2},null,3.6999999999999998E-2,5.6000000000000001E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O101","v":3.2000000000000001E-2},null,142,"Lake Macquarie ","","","","","","",null,null,{"$f":"MAX(M80,X80)","v":3.6999999999999998E-2},{"$f":"MAX(N80,Y80)","v":5.6000000000000001E-2},{"$f":"MAX(O80,Z80)","v":4.4999999999999998E-2},{"$f":"MAX(P80,AA80)","v":0},{"$f":"MAX(Q80,AB80)","v":0},{"$f":"MAX(R80,AC80)","v":0},null,1,1,1,1]
[null,143,"Lane Cove ",3.7999999999999999E-2,4.2928417958104176E-2,3.8676561809825601E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N102+'Rate peg calcs'!E102+'Rate peg calcs'!F102-'Rate peg calcs'!K102","v":4.6519019176585623E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O102","v":4.7E-2},null,143,"Lane Cove ","","","","","","",null,null,3.6999999999999998E-2,4.9000000000000002E-2,3.9E-2,0,0,0,null,{"$f":"IF(AND($AF81>$M81,AG81>N81),0,1)","v":1},{"$f":"IF(AND($AF81>$M81,AH81>O81),0,1)","v":1},{"$f":"IF(AND($AF81>$M81,AI81>P81),0,1)","v":1},{"$f":"IF(AND($AF81>$M81,AJ81>Q81),0,1)","v":1}]
[null,144,"Leeton ",3.7999999999999999E-2,4.2444381495039381E-2,4.2692972891643408E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N103+'Rate peg calcs'!E103+'Rate peg calcs'!F103-'Rate peg calcs'!K103","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O103","v":2.7E-2},null,144,"Leeton ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,146,"Lismore ",3.7999999999999999E-2,4.2424645168688678E-2,3.8289381382292619E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N104+'Rate peg calcs'!E104+'Rate peg calcs'!F104-'Rate peg calcs'!K104","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.7E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O104","v":3.1E-2},null,146,"Lismore ","","","","","","",null,null,3.6999999999999998E-2,4.7E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,2044,"Lithgow ",3.7999999999999999E-2,4.2424645168688678E-2,3.9232794010415517E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N105+'Rate peg calcs'!E105+'Rate peg calcs'!F105-'Rate peg calcs'!K105","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O105","v":3.1E-2},null,2044,"Lithgow ",0.45779999999999998,"","","","","",null,null,0.45779999999999998,4.4999999999999998E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,147,"Liverpool ",4.2000000000000003E-2,4.3928417958104177E-2,6.0052126709569754E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N106+'Rate peg calcs'!E106+'Rate peg calcs'!F106-'Rate peg calcs'!K106","v":4.0519019176585624E-2},null,4.1000000000000002E-2,0.05,0.06,null,null,null,null,{"$f":"'Rate peg calcs'!O106","v":4.0999999999999995E-2},null,147,"Liverpool ","","","","","","",null,null,4.1000000000000002E-2,0.05,0.06,0,0,0,null,1,1,1,1]
[null,2040,"Liverpool Plains ",3.7999999999999999E-2,4.5444381495039383E-2,3.7932544319362521E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N107+'Rate peg calcs'!E107+'Rate peg calcs'!F107-'Rate peg calcs'!K107","v":3.0881765505651755E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O107","v":3.6000000000000004E-2},null,2040,"Liverpool Plains ",0.18100000000000002,"","","","","",null,null,0.18100000000000002,4.8000000000000001E-2,0.04,0,0,0,null,1,1,1,1]
[null,148,"Lockhart ",3.7999999999999999E-2,6.944438149503937E-2,4.7429059687119489E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N108+'Rate peg calcs'!E108+'Rate peg calcs'!F108-'Rate peg calcs'!K108","v":5.1881765505651753E-2},null,3.6999999999999998E-2,7.1999999999999995E-2,4.9000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O108","v":5.7000000000000002E-2},null,148,"Lockhart ","","","","","","",null,null,3.6999999999999998E-2,7.1999999999999995E-2,4.9000000000000002E-2,0,0,0,null,1,1,1,1]
[null,150,"Maitland ",0.06,4.6424645168688675E-2,5.8396785869275949E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N109+'Rate peg calcs'!E109+'Rate peg calcs'!F109-'Rate peg calcs'!K109","v":3.0808660654154447E-2},null,5.8999999999999997E-2,0.05,5.7999999999999996E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O109","v":3.2000000000000001E-2},null,150,"Maitland ","","","","","","",null,null,5.8999999999999997E-2,0.05,5.7999999999999996E-2,0,0,0,null,1,1,1,1]
[null,2084,"Mid-Coast",0.04,4.9424645168688677E-2,3.727600244262505E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N110+'Rate peg calcs'!E110+'Rate peg calcs'!F110-'Rate peg calcs'!K110","v":2.9808660654154447E-2},null,3.9E-2,5.1999999999999998E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O110","v":3.1E-2},null,2084,"Mid-Coast","","","","","","",null,null,3.9E-2,5.1999999999999998E-2,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,2042,"Mid-Western Regional",4.1000000000000002E-2,4.2424645168688678E-2,3.7166476422040767E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N111+'Rate peg calcs'!E111+'Rate peg calcs'!F111-'Rate peg calcs'!K111","v":3.3808660654154443E-2},null,0.04,4.4999999999999998E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O111","v":3.6000000000000004E-2},null,2042,"Mid-Western Regional","","","","","","",null,null,0.04,4.4999999999999998E-2,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,155,"Moree Plains ",3.7999999999999999E-2,4.2444381495039381E-2,3.7060325863563857E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N112+'Rate peg calcs'!E112+'Rate peg calcs'!F112-'Rate peg calcs'!K112","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O112","v":3.1E-2},null,155,"Moree Plains ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,156,"Mosman ",3.7999999999999999E-2,4.2928417958104176E-2,3.7025255534238265E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N113+'Rate peg calcs'!E113+'Rate peg calcs'!F113-'Rate peg calcs'!K113","v":3.551901917658562E-2},null,3.6999999999999998E-2,5.2999999999999999E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O113","v":4.1000000000000002E-2},null,156,"Mosman ","","","","","","",null,null,3.6999999999999998E-2,5.2999999999999999E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,2085,"Murray River",4.2000000000000003E-2,4.4444381495039383E-2,5.1529646906890755E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N114+'Rate peg calcs'!E114+'Rate peg calcs'!F114-'Rate peg calcs'!K114","v":2.9881765505651754E-2},null,4.1000000000000002E-2,4.7E-2,5.3000000000000005E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O114","v":3.2000000000000001E-2},null,2085,"Murray River","","","","","","",null,null,4.1000000000000002E-2,4.7E-2,5.3000000000000005E-2,0,0,0,null,1,1,1,1]
[null,2086,"Murrumbidgee (new)",3.7999999999999999E-2,4.2444381495039381E-2,5.112448573173841E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N115+'Rate peg calcs'!E115+'Rate peg calcs'!F115-'Rate peg calcs'!K115","v":4.3881765505651753E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,5.3999999999999992E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O115","v":4.9000000000000002E-2},null,2086,"Murrumbidgee (new)","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,5.3999999999999992E-2,0,0,0,null,1,1,1,1]
[null,162,"Muswellbrook ",3.7999999999999999E-2,4.2444381495039381E-2,3.8303173246438824E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N116+'Rate peg calcs'!E116+'Rate peg calcs'!F116-'Rate peg calcs'!K116","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O116","v":3.1E-2},null,162,"Muswellbrook ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,163,"Nambucca ",3.7999999999999999E-2,4.2444381495039381E-2,4.3250396178027652E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N117+'Rate peg calcs'!E117+'Rate peg calcs'!F117-'Rate peg calcs'!K117","v":3.2881765505651757E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O117","v":3.5000000000000003E-2},null,163,"Nambucca ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.5999999999999999E-2,0,0,0,null,1,1,1,1]
[null,164,"Narrabri ",3.7999999999999999E-2,4.2444381495039381E-2,4.1543862311342154E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N118+'Rate peg calcs'!E118+'Rate peg calcs'!F118-'Rate peg calcs'!K118","v":3.2881765505651757E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.3000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O118","v":3.4000000000000002E-2},null,164,"Narrabri ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.3000000000000003E-2,0,0,0,null,1,1,1,1]
[null,165,"Narrandera ",3.7999999999999999E-2,4.2444381495039381E-2,3.7768896670869294E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N119+'Rate peg calcs'!E119+'Rate peg calcs'!F119-'Rate peg calcs'!K119","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O119","v":3.3000000000000002E-2},null,165,"Narrandera ","",0.25,0.18,"","","",null,null,3.6999999999999998E-2,0.25,0.18,0,0,0,null,1,1,1,1]
[null,166,"Narromine ",3.7999999999999999E-2,4.2444381495039381E-2,3.9342260444863365E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N120+'Rate peg calcs'!E120+'Rate peg calcs'!F120-'Rate peg calcs'!K120","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O120","v":3.4000000000000002E-2},null,166,"Narromine ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,167,"Newcastle ",3.7999999999999999E-2,4.7424645168688676E-2,5.1172532506937603E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N121+'Rate peg calcs'!E121+'Rate peg calcs'!F121-'Rate peg calcs'!K121","v":4.180866065415445E-2},null,3.6999999999999998E-2,5.1999999999999998E-2,5.0999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O121","v":4.1999999999999996E-2},null,167,"Newcastle ","","","","","","",null,null,3.6999999999999998E-2,5.1999999999999998E-2,5.0999999999999997E-2,0,0,0,null,1,1,1,1]
[null,168,"North Sydney",3.7999999999999999E-2,4.2928417958104176E-2,3.8922767937691317E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N122+'Rate peg calcs'!E122+'Rate peg calcs'!F122-'Rate peg calcs'!K122","v":3.9519019176585624E-2},null,3.6999999999999998E-2,0.05,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O122","v":0.04},null,168,"North Sydney","","","","","","",null,null,3.6999999999999998E-2,0.05,0.04,0,0,0,null,1,1,1,1]
[null,2087,"Northern Beaches",3.7999999999999999E-2,4.2928417958104176E-2,3.7212202111856357E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N123+'Rate peg calcs'!E123+'Rate peg calcs'!F123-'Rate peg calcs'!K123","v":3.9519019176585624E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O123","v":4.1000000000000002E-2},null,2087,"Northern Beaches","","",0.121,0.11700000000000001,"","",null,null,3.6999999999999998E-2,4.9000000000000002E-2,0.121,0.11700000000000001,0,0,null,1,1,1,1]
[null,2045,"Oberon",3.7999999999999999E-2,4.944438149503938E-2,5.2064669507403454E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N124+'Rate peg calcs'!E124+'Rate peg calcs'!F124-'Rate peg calcs'!K124","v":3.0881765505651755E-2},null,3.6999999999999998E-2,5.1999999999999998E-2,5.3999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O124","v":3.3000000000000002E-2},null,2045,"Oberon","","","","","","",null,null,3.6999999999999998E-2,5.1999999999999998E-2,5.3999999999999999E-2,0,0,0,null,1,1,1,1]
[null,172,"Orange ",3.7999999999999999E-2,4.3424645168688679E-2,3.9043148771944883E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N125+'Rate peg calcs'!E125+'Rate peg calcs'!F125-'Rate peg calcs'!K125","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.7E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O125","v":0.03},null,172,"Orange ","","","","","","",null,null,3.6999999999999998E-2,4.7E-2,0.04,0,0,0,null,1,1,1,1]
[null,173,"Parkes ",3.7999999999999999E-2,4.2444381495039381E-2,3.870852047107938E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N126+'Rate peg calcs'!E126+'Rate peg calcs'!F126-'Rate peg calcs'!K126","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O126","v":3.1E-2},null,173,"Parkes ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,0,0,0,null,1,1,1,1]
[null,2089,"Parramatta (new)",3.7999999999999999E-2,4.4928417958104178E-2,6.1893598581896928E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N127+'Rate peg calcs'!E127+'Rate peg calcs'!F127-'Rate peg calcs'!K127","v":4.7519019176585617E-2},null,3.6999999999999998E-2,5.1000000000000004E-2,6.2E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O127","v":4.8000000000000001E-2},null,2089,"Parramatta","","","","","","",null,null,3.6999999999999998E-2,5.1000000000000004E-2,6.2E-2,0,0,0,null,1,1,1,1]
[null,176,"Penrith ",3.7999999999999999E-2,4.2928417958104176E-2,3.7950105844134233E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N128+'Rate peg calcs'!E128+'Rate peg calcs'!F128-'Rate peg calcs'!K128","v":3.6519019176585621E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O128","v":3.6999999999999998E-2},null,176,"Penrith ","","","","","","",null,null,3.6999999999999998E-2,4.8000000000000001E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,124,"Port Macquarie-Hastings",4.8000000000000001E-2,4.2424645168688678E-2,4.079375963005398E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N129+'Rate peg calcs'!E129+'Rate peg calcs'!F129-'Rate peg calcs'!K129","v":3.4808660654154444E-2},null,4.7E-2,4.5999999999999999E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O129","v":3.4000000000000002E-2},null,124,"Port Macquarie-Hastings","","","","","","",null,null,4.7E-2,4.5999999999999999E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,178,"Port Stephens",4.4999999999999998E-2,4.5424645168688681E-2,4.4499870513728709E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N130+'Rate peg calcs'!E130+'Rate peg calcs'!F130-'Rate peg calcs'!K130","v":4.0808660654154449E-2},null,4.3999999999999997E-2,4.8000000000000001E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O130","v":4.0999999999999995E-2},null,178,"Port Stephens",9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,"","","",null,null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0,0,0,null,0,0,1,1]
[null,2095,"Queanbeyan-Palerang Regional",4.7E-2,4.2424645168688678E-2,3.8036390506796497E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N131+'Rate peg calcs'!E131+'Rate peg calcs'!F131-'Rate peg calcs'!K131","v":2.9808660654154447E-2},null,4.5999999999999999E-2,4.4999999999999998E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O131","v":3.1E-2},null,2095,"Queanbeyan-Palerang Regional",0.18,0.18,0.18,"","","",null,null,0.18,0.18,0.18,0,0,0,null,0,0,1,1]
[null,181,"Randwick ",3.7999999999999999E-2,4.2928417958104176E-2,3.7051235085182897E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N132+'Rate peg calcs'!E132+'Rate peg calcs'!F132-'Rate peg calcs'!K132","v":4.8519019176585618E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.6999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O132","v":0.05},null,181,"Randwick ","",0.1167,"","","","",null,null,3.6999999999999998E-2,0.1167,3.6999999999999998E-2,0,0,0,null,1,1,1,1]
[null,1981,"Richmond Valley",3.7999999999999999E-2,4.3424645168688679E-2,3.7805435328838101E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N133+'Rate peg calcs'!E133+'Rate peg calcs'!F133-'Rate peg calcs'!K133","v":3.5808660654154445E-2},null,3.6999999999999998E-2,4.5999999999999999E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O133","v":3.6999999999999998E-2},null,1981,"Richmond Valley","","","","","","",null,null,{"$f":"MAX(M112,X112)","v":3.6999999999999998E-2},{"$f":"MAX(N112,Y112)","v":4.5999999999999999E-2},{"$f":"MAX(O112,Z112)","v":3.9E-2},{"$f":"MAX(P112,AA112)","v":0},{"$f":"MAX(Q112,AB112)","v":0},{"$f":"MAX(R112,AC112)","v":0},null,1,1,1,1]
[null,184,"Ryde ",3.7999999999999999E-2,4.2928417958104176E-2,6.6865399390088093E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N134+'Rate peg calcs'!E134+'Rate peg calcs'!F134-'Rate peg calcs'!K134","v":4.9519019176585619E-2},null,3.6999999999999998E-2,5.0999999999999997E-2,6.7000000000000004E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O134","v":5.1000000000000004E-2},null,184,"Ryde ","","","","","","",null,null,3.6999999999999998E-2,5.0999999999999997E-2,6.7000000000000004E-2,0,0,0,null,1,1,1,1]
[null,188,"Shellharbour ",3.7999999999999999E-2,5.8424645168688678E-2,3.9313144532383958E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N135+'Rate peg calcs'!E135+'Rate peg calcs'!F135-'Rate peg calcs'!K135","v":4.180866065415445E-2},null,3.6999999999999998E-2,6.2E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O135","v":4.2999999999999997E-2},null,188,"Shellharbour ","","","","","","",null,null,3.6999999999999998E-2,6.2E-2,0.04,0,0,0,null,1,1,1,1]
[null,189,"Shoalhaven ",4.7E-2,4.2424645168688678E-2,3.7000916764309319E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N136+'Rate peg calcs'!E136+'Rate peg calcs'!F136-'Rate peg calcs'!K136","v":3.0808660654154447E-2},null,4.5999999999999999E-2,4.4999999999999998E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O136","v":3.1E-2},null,189,"Shoalhaven ","","",0.12,"","","",null,null,4.5999999999999999E-2,4.4999999999999998E-2,0.12,0,0,0,null,1,1,1,1]
[null,190,"Singleton",0.04,5.4424645168688682E-2,4.1986840187308874E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N137+'Rate peg calcs'!E137+'Rate peg calcs'!F137-'Rate peg calcs'!K137","v":3.9808660654154449E-2},null,3.9E-2,5.6999999999999995E-2,4.2999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O137","v":4.2000000000000003E-2},null,190,"Singleton","","","","","","",null,null,3.9E-2,5.6999999999999995E-2,4.2999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2096,"Snowy Monaro Regional",4.1000000000000002E-2,4.9424645168688677E-2,4.7144744910768178E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N138+'Rate peg calcs'!E138+'Rate peg calcs'!F138-'Rate peg calcs'!K138","v":3.2808660654154449E-2},null,0.04,5.1999999999999998E-2,5.2000000000000005E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O138","v":4.2000000000000003E-2},null,2096,"Snowy Monaro Regional",0.1225,0.1075,0.1075,0.1075,"","",null,null,0.1225,0.1075,0.1075,0.1075,0,0,null,0,0,0,1]
[null,2097,"Snowy Valleys",3.7999999999999999E-2,4.7444381495039378E-2,4.1095121242961656E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N139+'Rate peg calcs'!E139+'Rate peg calcs'!F139-'Rate peg calcs'!K139","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.9999999999999996E-2,4.2999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O139","v":3.1E-2},null,2097,"Snowy Valleys",0.17499999999999999,"","","","","",null,null,0.17499999999999999,4.9999999999999996E-2,4.2999999999999997E-2,0,0,0,null,1,1,1,1]
[null,193,"Strathfield ",3.7999999999999999E-2,4.2928417958104176E-2,6.9041828424256671E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N140+'Rate peg calcs'!E140+'Rate peg calcs'!F140-'Rate peg calcs'!K140","v":2.9519019176585622E-2},null,3.6999999999999998E-2,0.05,6.9000000000000006E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O140","v":3.3000000000000002E-2},null,193,"Strathfield ",0.35100000000000003,0.13,0.17499999999999999,7.4999999999999997E-2,"","",null,null,0.35100000000000003,0.13,0.17499999999999999,7.4999999999999997E-2,0,0,null,0,0,0,1]
[null,194,"Sutherland ",3.7999999999999999E-2,4.2928417958104176E-2,4.9994231718278853E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N141+'Rate peg calcs'!E141+'Rate peg calcs'!F141-'Rate peg calcs'!K141","v":4.0519019176585624E-2},null,3.6999999999999998E-2,4.8000000000000001E-2,4.9999999999999996E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O141","v":4.1999999999999996E-2},null,194,"Sutherland ","","","","","","",null,null,3.6999999999999998E-2,4.8000000000000001E-2,4.9999999999999996E-2,0,0,0,null,1,1,1,1]
[null,2029,"Sydney ",3.7999999999999999E-2,4.8928417958104174E-2,4.0812039411460929E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N142+'Rate peg calcs'!E142+'Rate peg calcs'!F142-'Rate peg calcs'!K142","v":5.6519019176585625E-2},null,3.6999999999999998E-2,5.0999999999999997E-2,4.0999999999999995E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O142","v":5.6000000000000001E-2},null,2029,"Sydney ","","","","","","",null,null,3.6999999999999998E-2,5.0999999999999997E-2,4.0999999999999995E-2,0,0,0,null,1,1,1,1]
[null,2038,"Tamworth Regional",3.7999999999999999E-2,4.2424645168688678E-2,3.6095073162275136E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N143+'Rate peg calcs'!E143+'Rate peg calcs'!F143-'Rate peg calcs'!K143","v":2.9808660654154447E-2},null,3.6999999999999998E-2,4.9000000000000002E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O143","v":3.2000000000000001E-2},null,2038,"Tamworth Regional","",0.185,0.15,"","","",null,null,3.6999999999999998E-2,0.185,0.15,0,0,0,null,1,1,1,1]
[null,198,"Temora ",3.7999999999999999E-2,4.2444381495039381E-2,4.5316862313280068E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N144+'Rate peg calcs'!E144+'Rate peg calcs'!F144-'Rate peg calcs'!K144","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.05,null,null,null,null,{"$f":"'Rate peg calcs'!O144","v":3.4000000000000002E-2},null,198,"Temora ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.05,0,0,0,null,1,1,1,1]
[null,199,"Tenterfield ",4.2999999999999997E-2,5.4444381495039378E-2,5.0652711565059932E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N145+'Rate peg calcs'!E145+'Rate peg calcs'!F145-'Rate peg calcs'!K145","v":4.5881765505651755E-2},null,4.2000000000000003E-2,5.6999999999999995E-2,5.1999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O145","v":5.1000000000000004E-2},null,199,"Tenterfield ",0.43,"","","","","",null,null,0.43,5.6999999999999995E-2,5.1999999999999998E-2,0,0,0,null,1,1,1,1]
[null,59,"Hills ",4.2999999999999997E-2,6.4928417958104168E-2,6.2375538384855392E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N146+'Rate peg calcs'!E146+'Rate peg calcs'!F146-'Rate peg calcs'!K146","v":4.6519019176585623E-2},null,4.2000000000000003E-2,7.1000000000000008E-2,6.2E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O146","v":4.7E-2},null,59,"Hills ","","","","","","",null,null,4.2000000000000003E-2,7.1000000000000008E-2,6.2E-2,0,0,0,null,1,1,1,1]
[null,202,"Tweed ",4.1000000000000002E-2,4.2424645168688678E-2,4.3606761954192448E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N147+'Rate peg calcs'!E147+'Rate peg calcs'!F147-'Rate peg calcs'!K147","v":3.1808660654154448E-2},null,0.04,4.5999999999999999E-2,4.3999999999999997E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O147","v":3.1E-2},null,202,"Tweed ",6.3500000000000001E-2,"","","","","",null,null,6.3500000000000001E-2,4.5999999999999999E-2,4.3999999999999997E-2,0,0,0,null,1,1,1,1]
[null,2046,"Upper Hunter ",3.7999999999999999E-2,4.2444381495039381E-2,3.957082238248659E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N148+'Rate peg calcs'!E148+'Rate peg calcs'!F148-'Rate peg calcs'!K148","v":3.0881765505651755E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.3000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O148","v":3.5000000000000003E-2},null,2046,"Upper Hunter ","","",0.1,0.1,0.1,"",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.1,0.1,0.1,0,null,1,1,1,1]
[null,2035,"Upper Lachlan ",3.7999999999999999E-2,4.2444381495039381E-2,4.6977048160597869E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N149+'Rate peg calcs'!E149+'Rate peg calcs'!F149-'Rate peg calcs'!K149","v":4.3881765505651753E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.05,null,null,null,null,{"$f":"'Rate peg calcs'!O149","v":4.9000000000000002E-2},null,2035,"Upper Lachlan ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.05,0,0,0,null,1,1,1,1]
[null,204,"Uralla ",3.7999999999999999E-2,4.2444381495039381E-2,4.7758910137742618E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N150+'Rate peg calcs'!E150+'Rate peg calcs'!F150-'Rate peg calcs'!K150","v":3.6881765505651753E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.9000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O150","v":3.6999999999999998E-2},null,204,"Uralla ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.9000000000000002E-2,0,0,0,null,1,1,1,1]
[null,206,"Wagga Wagga ",3.9E-2,4.6424645168688675E-2,3.7093177267872493E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N151+'Rate peg calcs'!E151+'Rate peg calcs'!F151-'Rate peg calcs'!K151","v":3.0808660654154447E-2},null,3.7999999999999999E-2,0.05,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O151","v":3.2000000000000001E-2},null,206,"Wagga Wagga ","","","","","","",null,null,3.7999999999999999E-2,0.05,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,208,"Walcha",3.7999999999999999E-2,4.2444381495039381E-2,3.6775519537090455E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N152+'Rate peg calcs'!E152+'Rate peg calcs'!F152-'Rate peg calcs'!K152","v":3.6881765505651753E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O152","v":4.1000000000000002E-2},null,208,"Walcha",0.36499999999999999,0.08,7.0000000000000007E-2,"","","",null,null,0.36499999999999999,0.08,7.0000000000000007E-2,0,0,0,null,0,0,1,1]
[null,209,"Walgett ",3.7999999999999999E-2,4.2444381495039381E-2,3.9660416159088233E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N153+'Rate peg calcs'!E153+'Rate peg calcs'!F153-'Rate peg calcs'!K153","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O153","v":3.3000000000000002E-2},null,209,"Walgett ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.2000000000000003E-2,0,0,0,null,1,1,1,1]
[null,210,"Warren ",3.7999999999999999E-2,4.2444381495039381E-2,4.01302870716597E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N154+'Rate peg calcs'!E154+'Rate peg calcs'!F154-'Rate peg calcs'!K154","v":3.3881765505651751E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O154","v":3.6000000000000004E-2},null,210,"Warren ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]
[null,2050,"Warrumbungle ",3.7999999999999999E-2,4.2444381495039381E-2,3.5944229340307034E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N155+'Rate peg calcs'!E155+'Rate peg calcs'!F155-'Rate peg calcs'!K155","v":3.0881765505651755E-2},null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,null,null,null,null,{"$f":"'Rate peg calcs'!O155","v":3.9E-2},null,2050,"Warrumbungle ","","","","","","",null,null,3.6999999999999998E-2,4.4999999999999998E-2,0.04,0,0,0,null,1,1,1,1]
[null,212,"Waverley",3.7999999999999999E-2,4.2928417958104176E-2,3.7552149949126562E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N156+'Rate peg calcs'!E156+'Rate peg calcs'!F156-'Rate peg calcs'!K156","v":4.9519019176585619E-2},null,3.6999999999999998E-2,0.05,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O156","v":5.2000000000000005E-2},null,212,"Waverley","","","","","","",null,null,3.6999999999999998E-2,0.05,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,213,"Weddin ",3.7999999999999999E-2,4.4444381495039383E-2,4.04713457025207E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N157+'Rate peg calcs'!E157+'Rate peg calcs'!F157-'Rate peg calcs'!K157","v":2.9881765505651754E-2},null,3.6999999999999998E-2,4.7E-2,4.5999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O157","v":4.2000000000000003E-2},null,213,"Weddin ","","","","","","",null,null,3.6999999999999998E-2,4.7E-2,4.5999999999999999E-2,0,0,0,null,1,1,1,1]
[null,215,"Wentworth ",3.7999999999999999E-2,4.944438149503938E-2,4.2168986037954465E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N158+'Rate peg calcs'!E158+'Rate peg calcs'!F158-'Rate peg calcs'!K158","v":2.9881765505651754E-2},null,3.6999999999999998E-2,5.1999999999999998E-2,4.4999999999999998E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O158","v":3.2000000000000001E-2},null,215,"Wentworth ","","","","","","",null,null,3.6999999999999998E-2,5.1999999999999998E-2,4.4999999999999998E-2,0,0,0,null,1,1,1,1]
[null,216,"Willoughby ",3.7999999999999999E-2,4.2928417958104176E-2,3.8494173346592199E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N159+'Rate peg calcs'!E159+'Rate peg calcs'!F159-'Rate peg calcs'!K159","v":5.151901917658562E-2},null,3.6999999999999998E-2,0.05,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O159","v":5.1999999999999998E-2},null,216,"Willoughby ","",0.15,"","","","",null,null,3.6999999999999998E-2,0.15,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,218,"Wingecarribee ",4.2000000000000003E-2,4.3424645168688679E-2,3.9456205139614717E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N160+'Rate peg calcs'!E160+'Rate peg calcs'!F160-'Rate peg calcs'!K160","v":3.2808660654154449E-2},null,4.1000000000000002E-2,4.5999999999999999E-2,3.9E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O160","v":3.3000000000000002E-2},null,218,"Wingecarribee ","","","","","","",null,null,4.1000000000000002E-2,4.5999999999999999E-2,3.9E-2,0,0,0,null,1,1,1,1]
[null,219,"Wollondilly ",3.7999999999999999E-2,5.1928417958104177E-2,3.7179144142387988E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N161+'Rate peg calcs'!E161+'Rate peg calcs'!F161-'Rate peg calcs'!K161","v":4.5519019176585622E-2},null,3.6999999999999998E-2,5.3999999999999999E-2,3.7999999999999999E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O161","v":4.5999999999999999E-2},null,219,"Wollondilly ","","","","","","",null,null,3.6999999999999998E-2,5.3999999999999999E-2,3.7999999999999999E-2,0,0,0,null,1,1,1,1]
[null,220,"Wollongong ",3.7999999999999999E-2,4.5424645168688681E-2,4.7219203242558225E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N162+'Rate peg calcs'!E162+'Rate peg calcs'!F162-'Rate peg calcs'!K162","v":3.7808660654154447E-2},null,3.6999999999999998E-2,0.05,4.7E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O162","v":3.9E-2},null,220,"Wollongong ","","","","","","",null,null,3.6999999999999998E-2,0.05,4.7E-2,0,0,0,null,1,1,1,1]
[null,221,"Woollahra ",3.7999999999999999E-2,4.2928417958104176E-2,3.8532841538461211E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N163+'Rate peg calcs'!E163+'Rate peg calcs'!F163-'Rate peg calcs'!K163","v":3.8519019176585623E-2},null,3.6999999999999998E-2,5.2999999999999999E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O163","v":4.4999999999999998E-2},null,221,"Woollahra ",0.13699999999999998,7.4999999999999997E-2,"","","","",null,null,0.13699999999999998,7.4999999999999997E-2,4.1000000000000002E-2,0,0,0,null,0,1,1,1]
[null,2036,"Yass Valley",4.2999999999999997E-2,4.2444381495039381E-2,3.8408116900173518E-2,null,null,null,null,{"$f":"'Rate peg calcs'!N164+'Rate peg calcs'!E164+'Rate peg calcs'!F164-'Rate peg calcs'!K164","v":2.9881765505651754E-2},null,4.2000000000000003E-2,4.4999999999999998E-2,4.1000000000000002E-2,null,null,null,null,{"$f":"'Rate peg calcs'!O164","v":3.4000000000000002E-2},null,2036,"Yass Valley","","","","","","",null,null,4.2000000000000003E-2,4.4999999999999998E-2,4.1000000000000002E-2,0,0,0,null,1,1,1,1]

{"sheet":"TPI","index":22,"n_rows":174,"n_cols":18,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR THE EMERGENCY SERVICES LEVY (ESL) FACTOR - TPI (and related calculations)",null,null,null,null,null,null,null,null,"Calculations"]
[]
[null,"Total Permissible Income (TPI) - nominal $"]
[]
[null,"Source:",null,"Financial returns submitted to OLG","D23/25793","D24/9363","D25/18098"]
[null,null,null,null,"Column O","NGI and adjustments, col W","NGI and adjustments, col AD"]
[]
[null,null,null,null,"Total Permissible income ",null,null,null,null,null,null,"Estimated Total Permissible income for ESL factor calculations"]
[null,{"$f":"'ESL data'!C13","v":"Rate peg year"},null,null,{"$f":"'ESL data'!J13","v":"2024-25"},{"$f":"'ESL data'!K13","v":"2025-26"},{"$f":"'ESL data'!L13","v":"2026-27"},{"$f":"'ESL data'!M13","v":"2027-28"},{"$f":"'ESL data'!N13","v":"2028-29"}]
[null,"TPI for year",null,null,{"$f":"'ESL data'!I14","v":"2022-23"},{"$f":"'ESL data'!J14","v":"2023-24"},{"$f":"'ESL data'!K14","v":"2024-25"},{"$f":"'ESL data'!L14","v":"2025-26"},{"$f":"'ESL data'!M14","v":"2026-27"},null,null,{"$f":"'ESL calcs'!M14","v":"2023-24"},{"$f":"'ESL calcs'!N14","v":"2024-25"},{"$f":"'ESL calcs'!O14","v":"2025-26"},{"$f":"'ESL calcs'!P14","v":"2026-27"},{"$f":"'ESL calcs'!Q14","v":"2027-28"}]
[]
[null,"Org. Id","Org. Name","Classification"]
[null,2047,"Albury","Regional Town/City",48189000,50567000,53344000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B16,'Rate peg & SV'!$B$16:$B$143,0))))*E16","v":49971992.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B16,'Rate peg & SV'!$B$16:$B$143,0))))*F16","v":52943649},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B16,'Rate peg & SV'!$B$16:$B$143,0))))*G16","v":55531103.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B16,'Rate peg & SV'!$B$16:$B$143,0))))*H16","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B16,'Rate peg & SV'!$B$16:$B$143,0))))*I16","v":0}]
[null,2079,"Armidale Regional","Regional Town/City",20416000,24023000,28171000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B17,'Rate peg & SV'!$B$16:$B$143,0))))*E17","v":23819347.200000003},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B17,'Rate peg & SV'!$B$16:$B$143,0))))*F17","v":28027634.100000001},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B17,'Rate peg & SV'!$B$16:$B$143,0))))*G17","v":32864288.600000001},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B17,'Rate peg & SV'!$B$16:$B$143,0))))*H17","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B17,'Rate peg & SV'!$B$16:$B$143,0))))*I17","v":0}]
[null,54,"Ballina","Regional Town/City",27286000,28691000,30273000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B18,'Rate peg & SV'!$B$16:$B$143,0))))*E18","v":28350153.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B18,'Rate peg & SV'!$B$16:$B$143,0))))*F18","v":30010786},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B18,'Rate peg & SV'!$B$16:$B$143,0))))*G18","v":31423374},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B18,'Rate peg & SV'!$B$16:$B$143,0))))*H18","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B18,'Rate peg & SV'!$B$16:$B$143,0))))*I18","v":0}]
[null,55,"Balranald","Rural",3140000,3463000,3797000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B19,'Rate peg & SV'!$B$16:$B$143,0))))*E19","v":3454000.0000000005},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B19,'Rate peg & SV'!$B$16:$B$143,0))))*F19","v":3809300.0000000005},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B19,'Rate peg & SV'!$B$16:$B$143,0))))*G19","v":3967864.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B19,'Rate peg & SV'!$B$16:$B$143,0))))*H19","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B19,'Rate peg & SV'!$B$16:$B$143,0))))*I19","v":0}]
[null,2043,"Bathurst Regional","Regional Town/City",30281000,31546000,33342000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B20,'Rate peg & SV'!$B$16:$B$143,0))))*E20","v":31431678},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B20,'Rate peg & SV'!$B$16:$B$143,0))))*F20","v":33060208},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B20,'Rate peg & SV'!$B$16:$B$143,0))))*G20","v":34975758},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B20,'Rate peg & SV'!$B$16:$B$143,0))))*H20","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B20,'Rate peg & SV'!$B$16:$B$143,0))))*I20","v":0}]
[null,2099,"Bayside","Metropolitan",99723000,103810000,109472000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B21,'Rate peg & SV'!$B$16:$B$143,0))))*E21","v":103412750.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B21,'Rate peg & SV'!$B$16:$B$143,0))))*F21","v":108792880},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B21,'Rate peg & SV'!$B$16:$B$143,0))))*G21","v":116149792},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B21,'Rate peg & SV'!$B$16:$B$143,0))))*H21","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B21,'Rate peg & SV'!$B$16:$B$143,0))))*I21","v":0}]
[null,60,"Bega Valley","Regional Town/City",26805000,27334000,39933000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B22,'Rate peg & SV'!$B$16:$B$143,0))))*E22","v":33238200},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B22,'Rate peg & SV'!$B$16:$B$143,0))))*F22","v":32691464},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B22,'Rate peg & SV'!$B$16:$B$143,0))))*G22","v":41889717},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B22,'Rate peg & SV'!$B$16:$B$143,0))))*H22","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B22,'Rate peg & SV'!$B$16:$B$143,0))))*I22","v":0}]
[null,61,"Bellingen","Large Rural",9227000,10008000,10908000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B23,'Rate peg & SV'!$B$16:$B$143,0))))*E23","v":9965160},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B23,'Rate peg & SV'!$B$16:$B$143,0))))*F23","v":10808640},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B23,'Rate peg & SV'!$B$16:$B$143,0))))*G23","v":11562480},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B23,'Rate peg & SV'!$B$16:$B$143,0))))*H23","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B23,'Rate peg & SV'!$B$16:$B$143,0))))*I23","v":0}]
[null,62,"Berrigan","Large Rural",5706000,5932000,6219000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B24,'Rate peg & SV'!$B$16:$B$143,0))))*E24","v":5917122},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B24,'Rate peg & SV'!$B$16:$B$143,0))))*F24","v":6198940},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B24,'Rate peg & SV'!$B$16:$B$143,0))))*G24","v":6505074},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B24,'Rate peg & SV'!$B$16:$B$143,0))))*H24","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B24,'Rate peg & SV'!$B$16:$B$143,0))))*I24","v":0}]
[null,64,"Blacktown","Metropolitan",197801000,209039000,225294000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B25,'Rate peg & SV'!$B$16:$B$143,0))))*E25","v":205119636.99999997},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B25,'Rate peg & SV'!$B$16:$B$143,0))))*F25","v":223880769},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B25,'Rate peg & SV'!$B$16:$B$143,0))))*G25","v":238586346},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B25,'Rate peg & SV'!$B$16:$B$143,0))))*H25","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B25,'Rate peg & SV'!$B$16:$B$143,0))))*I25","v":0}]
[null,65,"Bland","Large Rural",7188000,7461000,7804000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B26,'Rate peg & SV'!$B$16:$B$143,0))))*E26","v":7453955.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B26,'Rate peg & SV'!$B$16:$B$143,0))))*F26","v":7796744.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B26,'Rate peg & SV'!$B$16:$B$143,0))))*G26","v":8131768},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B26,'Rate peg & SV'!$B$16:$B$143,0))))*H26","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B26,'Rate peg & SV'!$B$16:$B$143,0))))*I26","v":0}]
[null,66,"Blayney","Large Rural",9566000,9999000,11010000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B27,'Rate peg & SV'!$B$16:$B$143,0))))*E27","v":9919942},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B27,'Rate peg & SV'!$B$16:$B$143,0))))*F27","v":10998900},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B27,'Rate peg & SV'!$B$16:$B$143,0))))*G27","v":12111000.000000002},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B27,'Rate peg & SV'!$B$16:$B$143,0))))*H27","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B27,'Rate peg & SV'!$B$16:$B$143,0))))*I27","v":0}]
[null,67,"Blue Mountains","Metropolitan Fringe",73561000,76276000,79858000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B28,'Rate peg & SV'!$B$16:$B$143,0))))*E28","v":76282757},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B28,'Rate peg & SV'!$B$16:$B$143,0))))*F28","v":79784696},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B28,'Rate peg & SV'!$B$16:$B$143,0))))*G28","v":83451610},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B28,'Rate peg & SV'!$B$16:$B$143,0))))*H28","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B28,'Rate peg & SV'!$B$16:$B$143,0))))*I28","v":0}]
[null,68,"Bogan","Rural",3192000,3250000,3414000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B29,'Rate peg & SV'!$B$16:$B$143,0))))*E29","v":3310103.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B29,'Rate peg & SV'!$B$16:$B$143,0))))*F29","v":3396250},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B29,'Rate peg & SV'!$B$16:$B$143,0))))*G29","v":3553973.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B29,'Rate peg & SV'!$B$16:$B$143,0))))*H29","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B29,'Rate peg & SV'!$B$16:$B$143,0))))*I29","v":0}]
[null,72,"Bourke","Rural",2036000,2108000,2195000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B30,'Rate peg & SV'!$B$16:$B$143,0))))*E30","v":2111332},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B30,'Rate peg & SV'!$B$16:$B$143,0))))*F30","v":2202860},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B30,'Rate peg & SV'!$B$16:$B$143,0))))*G30","v":2304750},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B30,'Rate peg & SV'!$B$16:$B$143,0))))*H30","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B30,'Rate peg & SV'!$B$16:$B$143,0))))*I30","v":0}]
[null,73,"Brewarrina","Rural",1122000,1187000,1227000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B31,'Rate peg & SV'!$B$16:$B$143,0))))*E31","v":1163514},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B31,'Rate peg & SV'!$B$16:$B$143,0))))*F31","v":1240415},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B31,'Rate peg & SV'!$B$16:$B$143,0))))*G31","v":1289577},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B31,'Rate peg & SV'!$B$16:$B$143,0))))*H31","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B31,'Rate peg & SV'!$B$16:$B$143,0))))*I31","v":0}]
[null,74,"Broken Hill","Regional Town/City",17008000,17628000,18487000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B32,'Rate peg & SV'!$B$16:$B$143,0))))*E32","v":17637296},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B32,'Rate peg & SV'!$B$16:$B$143,0))))*F32","v":18491772},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B32,'Rate peg & SV'!$B$16:$B$143,0))))*G32","v":19226480},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B32,'Rate peg & SV'!$B$16:$B$143,0))))*H32","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B32,'Rate peg & SV'!$B$16:$B$143,0))))*I32","v":0}]
[null,75,"Burwood","Metropolitan",28890000,30020000,31722000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B33,'Rate peg & SV'!$B$16:$B$143,0))))*E33","v":29958929.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B33,'Rate peg & SV'!$B$16:$B$143,0))))*F33","v":31460960},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B33,'Rate peg & SV'!$B$16:$B$143,0))))*G33","v":34132872},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B33,'Rate peg & SV'!$B$16:$B$143,0))))*H33","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B33,'Rate peg & SV'!$B$16:$B$143,0))))*I33","v":0}]
[null,76,"Byron","Regional Town/City",28153000,29563000,31066000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B34,'Rate peg & SV'!$B$16:$B$143,0))))*E34","v":29448038},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B34,'Rate peg & SV'!$B$16:$B$143,0))))*F34","v":30982024},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B34,'Rate peg & SV'!$B$16:$B$143,0))))*G34","v":32619300},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B34,'Rate peg & SV'!$B$16:$B$143,0))))*H34","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B34,'Rate peg & SV'!$B$16:$B$143,0))))*I34","v":0}]
[null,77,"Cabonne","Large Rural",11170000,11626000,12114000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B35,'Rate peg & SV'!$B$16:$B$143,0))))*E35","v":11627970},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B35,'Rate peg & SV'!$B$16:$B$143,0))))*F35","v":12149170},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B35,'Rate peg & SV'!$B$16:$B$143,0))))*G35","v":12647016},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B35,'Rate peg & SV'!$B$16:$B$143,0))))*H35","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B35,'Rate peg & SV'!$B$16:$B$143,0))))*I35","v":0}]
[null,78,"Camden","Metropolitan Fringe",71106000,77648000,86203000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B36,'Rate peg & SV'!$B$16:$B$143,0))))*E36","v":75941208},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B36,'Rate peg & SV'!$B$16:$B$143,0))))*F36","v":84015136},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B36,'Rate peg & SV'!$B$16:$B$143,0))))*G36","v":92668225},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B36,'Rate peg & SV'!$B$16:$B$143,0))))*H36","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B36,'Rate peg & SV'!$B$16:$B$143,0))))*I36","v":0}]
[null,79,"Campbelltown","Metropolitan Fringe",101784000,106679000,113870000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B37,'Rate peg & SV'!$B$16:$B$143,0))))*E37","v":105957143.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B37,'Rate peg & SV'!$B$16:$B$143,0))))*F37","v":112332987},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B37,'Rate peg & SV'!$B$16:$B$143,0))))*G37","v":120132850},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B37,'Rate peg & SV'!$B$16:$B$143,0))))*H37","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B37,'Rate peg & SV'!$B$16:$B$143,0))))*I37","v":0}]
[null,1989,"Canada Bay","Metropolitan",43146000,49909000,52640000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B38,'Rate peg & SV'!$B$16:$B$143,0))))*E38","v":49829315.399999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B38,'Rate peg & SV'!$B$16:$B$143,0))))*F38","v":52554177},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B38,'Rate peg & SV'!$B$16:$B$143,0))))*G38","v":55108816},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B38,'Rate peg & SV'!$B$16:$B$143,0))))*H38","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B38,'Rate peg & SV'!$B$16:$B$143,0))))*I38","v":0}]
[null,2080,"Canterbury Bankstown","Metropolitan",192357000,207862000,223971000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B39,'Rate peg & SV'!$B$16:$B$143,0))))*E39","v":207360846},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B39,'Rate peg & SV'!$B$16:$B$143,0))))*F39","v":223243788},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B39,'Rate peg & SV'!$B$16:$B$143,0))))*G39","v":239872941},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B39,'Rate peg & SV'!$B$16:$B$143,0))))*H39","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B39,'Rate peg & SV'!$B$16:$B$143,0))))*I39","v":0}]
[null,81,"Carrathool","Rural",3622000,3768000,4006000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B40,'Rate peg & SV'!$B$16:$B$143,0))))*E40","v":3756013.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B40,'Rate peg & SV'!$B$16:$B$143,0))))*F40","v":3975239.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B40,'Rate peg & SV'!$B$16:$B$143,0))))*G40","v":4166240},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B40,'Rate peg & SV'!$B$16:$B$143,0))))*H40","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B40,'Rate peg & SV'!$B$16:$B$143,0))))*I40","v":0}]
[null,2088,"Central Coast","Metropolitan Fringe",204853000,213189000,225234000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B41,'Rate peg & SV'!$B$16:$B$143,0))))*E41","v":212637414},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B41,'Rate peg & SV'!$B$16:$B$143,0))))*F41","v":223422072},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B41,'Rate peg & SV'!$B$16:$B$143,0))))*G41","v":234919061.99999997},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B41,'Rate peg & SV'!$B$16:$B$143,0))))*H41","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B41,'Rate peg & SV'!$B$16:$B$143,0))))*I41","v":0}]
[null,83,"Central Darling","Rural",883000,916000,954000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B42,'Rate peg & SV'!$B$16:$B$143,0))))*E42","v":915670.99999999988},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B42,'Rate peg & SV'!$B$16:$B$143,0))))*F42","v":957219.99999999988},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B42,'Rate peg & SV'!$B$16:$B$143,0))))*G42","v":1004561.9999999999},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B42,'Rate peg & SV'!$B$16:$B$143,0))))*H42","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B42,'Rate peg & SV'!$B$16:$B$143,0))))*I42","v":0}]
[null,84,"Cessnock","Regional Town/City",45495000,47958000,51451000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B43,'Rate peg & SV'!$B$16:$B$143,0))))*E43","v":47223810},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B43,'Rate peg & SV'!$B$16:$B$143,0))))*F43","v":50499774},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B43,'Rate peg & SV'!$B$16:$B$143,0))))*G43","v":53869197},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B43,'Rate peg & SV'!$B$16:$B$143,0))))*H43","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B43,'Rate peg & SV'!$B$16:$B$143,0))))*I43","v":0}]
[null,2037,"Clarence Valley","Regional Town/City",38905000,41317000,42862000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B44,'Rate peg & SV'!$B$16:$B$143,0))))*E44","v":41005870},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B44,'Rate peg & SV'!$B$16:$B$143,0))))*F44","v":43258899},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B44,'Rate peg & SV'!$B$16:$B$143,0))))*G44","v":44705066},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B44,'Rate peg & SV'!$B$16:$B$143,0))))*H44","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B44,'Rate peg & SV'!$B$16:$B$143,0))))*I44","v":0}]
[null,85,"Cobar","Large Rural",4282000,4453000,4653000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B45,'Rate peg & SV'!$B$16:$B$143,0))))*E45","v":4440434},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B45,'Rate peg & SV'!$B$16:$B$143,0))))*F45","v":4653385},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B45,'Rate peg & SV'!$B$16:$B$143,0))))*G45","v":4862385},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B45,'Rate peg & SV'!$B$16:$B$143,0))))*H45","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B45,'Rate peg & SV'!$B$16:$B$143,0))))*I45","v":0}]
[null,86,"Coffs Harbour","Regional Town/City",52127000,53224000,56366000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B46,'Rate peg & SV'!$B$16:$B$143,0))))*E46","v":54107826},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B46,'Rate peg & SV'!$B$16:$B$143,0))))*F46","v":56204544},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B46,'Rate peg & SV'!$B$16:$B$143,0))))*G46","v":58958836},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B46,'Rate peg & SV'!$B$16:$B$143,0))))*H46","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B46,'Rate peg & SV'!$B$16:$B$143,0))))*I46","v":0}]
[null,90,"Coolamon","Rural",2634000,2735000,2895000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B47,'Rate peg & SV'!$B$16:$B$143,0))))*E47","v":2731458},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B47,'Rate peg & SV'!$B$16:$B$143,0))))*F47","v":2896365},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B47,'Rate peg & SV'!$B$16:$B$143,0))))*G47","v":3077385},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B47,'Rate peg & SV'!$B$16:$B$143,0))))*H47","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B47,'Rate peg & SV'!$B$16:$B$143,0))))*I47","v":0}]
[null,93,"Coonamble","Rural",5165000,5357000,5592000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B48,'Rate peg & SV'!$B$16:$B$143,0))))*E48","v":5356105},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B48,'Rate peg & SV'!$B$16:$B$143,0))))*F48","v":5598065},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B48,'Rate peg & SV'!$B$16:$B$143,0))))*G48","v":5854824},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B48,'Rate peg & SV'!$B$16:$B$143,0))))*H48","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B48,'Rate peg & SV'!$B$16:$B$143,0))))*I48","v":0}]
[null,2094,"Cootamundra-Gundagai Regional","Large Rural",10699000,11243000,11210000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B49,'Rate peg & SV'!$B$16:$B$143,0))))*E49","v":11233950},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B49,'Rate peg & SV'!$B$16:$B$143,0))))*F49","v":11805150},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B49,'Rate peg & SV'!$B$16:$B$143,0))))*G49","v":11725660},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B49,'Rate peg & SV'!$B$16:$B$143,0))))*H49","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B49,'Rate peg & SV'!$B$16:$B$143,0))))*I49","v":0}]
[null,97,"Cowra","Large Rural",7513000,7838000,8201000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B50,'Rate peg & SV'!$B$16:$B$143,0))))*E50","v":7806006.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B50,'Rate peg & SV'!$B$16:$B$143,0))))*F50","v":8190709.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B50,'Rate peg & SV'!$B$16:$B$143,0))))*G50","v":8545442},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B50,'Rate peg & SV'!$B$16:$B$143,0))))*H50","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B50,'Rate peg & SV'!$B$16:$B$143,0))))*I50","v":0}]
[null,2090,"Cumberland","Metropolitan",107067000,109924000,116936000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B51,'Rate peg & SV'!$B$16:$B$143,0))))*E51","v":111028478.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B51,'Rate peg & SV'!$B$16:$B$143,0))))*F51","v":115420200},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B51,'Rate peg & SV'!$B$16:$B$143,0))))*G51","v":125238456},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B51,'Rate peg & SV'!$B$16:$B$143,0))))*H51","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B51,'Rate peg & SV'!$B$16:$B$143,0))))*I51","v":0}]
[null,2098,"Dubbo Regional","Regional Town/City",41215000,43397000,45998000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B52,'Rate peg & SV'!$B$16:$B$143,0))))*E52","v":42739955},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B52,'Rate peg & SV'!$B$16:$B$143,0))))*F52","v":45566850},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B52,'Rate peg & SV'!$B$16:$B$143,0))))*G52","v":47929916},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B52,'Rate peg & SV'!$B$16:$B$143,0))))*H52","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B52,'Rate peg & SV'!$B$16:$B$143,0))))*I52","v":0}]
[null,104,"Dungog","Large Rural",9274000,10281000,10824000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B53,'Rate peg & SV'!$B$16:$B$143,0))))*E53","v":10201400},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B53,'Rate peg & SV'!$B$16:$B$143,0))))*F53","v":10743645},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B53,'Rate peg & SV'!$B$16:$B$143,0))))*G53","v":11267784},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B53,'Rate peg & SV'!$B$16:$B$143,0))))*H53","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B53,'Rate peg & SV'!$B$16:$B$143,0))))*I53","v":0}]
[null,2091,"Edward River","Large Rural",7932000,8312000,8705000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B54,'Rate peg & SV'!$B$16:$B$143,0))))*E54","v":8281008},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B54,'Rate peg & SV'!$B$16:$B$143,0))))*F54","v":8686040},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B54,'Rate peg & SV'!$B$16:$B$143,0))))*G54","v":9105430},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B54,'Rate peg & SV'!$B$16:$B$143,0))))*H54","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B54,'Rate peg & SV'!$B$16:$B$143,0))))*I54","v":0}]
[null,105,"Eurobodalla","Regional Town/City",33215000,34738000,36837000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B55,'Rate peg & SV'!$B$16:$B$143,0))))*E55","v":34643245},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B55,'Rate peg & SV'!$B$16:$B$143,0))))*F55","v":36648590},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B55,'Rate peg & SV'!$B$16:$B$143,0))))*G55","v":38347317},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B55,'Rate peg & SV'!$B$16:$B$143,0))))*H55","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B55,'Rate peg & SV'!$B$16:$B$143,0))))*I55","v":0}]
[null,107,"Fairfield","Metropolitan",90541000,93955000,98758000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B56,'Rate peg & SV'!$B$16:$B$143,0))))*E56","v":93891017},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B56,'Rate peg & SV'!$B$16:$B$143,0))))*F56","v":98558795},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B56,'Rate peg & SV'!$B$16:$B$143,0))))*G56","v":102609561.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B56,'Rate peg & SV'!$B$16:$B$143,0))))*H56","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B56,'Rate peg & SV'!$B$16:$B$143,0))))*I56","v":0}]
[null,2092,"Federation","Large Rural",9255000,11063000,12950000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B57,'Rate peg & SV'!$B$16:$B$143,0))))*E57","v":11013450},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B57,'Rate peg & SV'!$B$16:$B$143,0))))*F57","v":12943710},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B57,'Rate peg & SV'!$B$16:$B$143,0))))*G57","v":19685295},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B57,'Rate peg & SV'!$B$16:$B$143,0))))*H57","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B57,'Rate peg & SV'!$B$16:$B$143,0))))*I57","v":0}]
[null,108,"Forbes","Large Rural",8207000,8599000,9003000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B58,'Rate peg & SV'!$B$16:$B$143,0))))*E58","v":8518866},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B58,'Rate peg & SV'!$B$16:$B$143,0))))*F58","v":8985955},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B58,'Rate peg & SV'!$B$16:$B$143,0))))*G58","v":9399132},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B58,'Rate peg & SV'!$B$16:$B$143,0))))*H58","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B58,'Rate peg & SV'!$B$16:$B$143,0))))*I58","v":0}]
[null,2093,"Georges River","Metropolitan",79601000,84560000,89911000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B59,'Rate peg & SV'!$B$16:$B$143,0))))*E59","v":84217858},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B59,'Rate peg & SV'!$B$16:$B$143,0))))*F59","v":89464480},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B59,'Rate peg & SV'!$B$16:$B$143,0))))*G59","v":95125838},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B59,'Rate peg & SV'!$B$16:$B$143,0))))*H59","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B59,'Rate peg & SV'!$B$16:$B$143,0))))*I59","v":0}]
[null,109,"Gilgandra","Rural",5469000,5675000,5930000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B60,'Rate peg & SV'!$B$16:$B$143,0))))*E60","v":5671353},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B60,'Rate peg & SV'!$B$16:$B$143,0))))*F60","v":5930375},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B60,'Rate peg & SV'!$B$16:$B$143,0))))*G60","v":6179060},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B60,'Rate peg & SV'!$B$16:$B$143,0))))*H60","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B60,'Rate peg & SV'!$B$16:$B$143,0))))*I60","v":0}]
[null,2053,"Glen Innes Severn","Large Rural",7499000,7838000,8214000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B61,'Rate peg & SV'!$B$16:$B$143,0))))*E61","v":7776462.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B61,'Rate peg & SV'!$B$16:$B$143,0))))*F61","v":8214224},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B61,'Rate peg & SV'!$B$16:$B$143,0))))*G61","v":8575416},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B61,'Rate peg & SV'!$B$16:$B$143,0))))*H61","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B61,'Rate peg & SV'!$B$16:$B$143,0))))*I61","v":0}]
[null,2032,"Goulburn Mulwaree","Regional Town/City",22947000,23903000,29325000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B62,'Rate peg & SV'!$B$16:$B$143,0))))*E62","v":23796039},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B62,'Rate peg & SV'!$B$16:$B$143,0))))*F62","v":29281175.000000004},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B62,'Rate peg & SV'!$B$16:$B$143,0))))*G62","v":30556650},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B62,'Rate peg & SV'!$B$16:$B$143,0))))*H62","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B62,'Rate peg & SV'!$B$16:$B$143,0))))*I62","v":0}]
[null,2049,"Greater Hume","Large Rural",9555000,10042000,10605000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B63,'Rate peg & SV'!$B$16:$B$143,0))))*E63","v":10004085},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B63,'Rate peg & SV'!$B$16:$B$143,0))))*F63","v":10564184},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B63,'Rate peg & SV'!$B$16:$B$143,0))))*G63","v":11167065},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B63,'Rate peg & SV'!$B$16:$B$143,0))))*H63","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B63,'Rate peg & SV'!$B$16:$B$143,0))))*I63","v":0}]
[null,118,"Griffith","Regional Town/City",18906000,19709000,21879000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B64,'Rate peg & SV'!$B$16:$B$143,0))))*E64","v":19605522},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B64,'Rate peg & SV'!$B$16:$B$143,0))))*F64","v":21778445},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B64,'Rate peg & SV'!$B$16:$B$143,0))))*G64","v":24176295},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B64,'Rate peg & SV'!$B$16:$B$143,0))))*H64","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B64,'Rate peg & SV'!$B$16:$B$143,0))))*I64","v":0}]
[null,120,"Gunnedah","Large Rural",14572000,15197000,16003000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B65,'Rate peg & SV'!$B$16:$B$143,0))))*E65","v":15125736},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B65,'Rate peg & SV'!$B$16:$B$143,0))))*F65","v":16048032},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B65,'Rate peg & SV'!$B$16:$B$143,0))))*G65","v":18883540},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B65,'Rate peg & SV'!$B$16:$B$143,0))))*H65","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B65,'Rate peg & SV'!$B$16:$B$143,0))))*I65","v":0}]
[null,2039,"Gwydir","Large Rural",8489000,8851000,9218000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B66,'Rate peg & SV'!$B$16:$B$143,0))))*E66","v":8837049},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B66,'Rate peg & SV'!$B$16:$B$143,0))))*F66","v":9249295},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B66,'Rate peg & SV'!$B$16:$B$143,0))))*G66","v":9605156},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B66,'Rate peg & SV'!$B$16:$B$143,0))))*H66","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B66,'Rate peg & SV'!$B$16:$B$143,0))))*I66","v":0}]
[null,125,"Hawkesbury","Metropolitan Fringe",44565000,46417000,49169000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B67,'Rate peg & SV'!$B$16:$B$143,0))))*E67","v":46213905},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B67,'Rate peg & SV'!$B$16:$B$143,0))))*F67","v":48505765},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B67,'Rate peg & SV'!$B$16:$B$143,0))))*G67","v":51086590.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B67,'Rate peg & SV'!$B$16:$B$143,0))))*H67","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B67,'Rate peg & SV'!$B$16:$B$143,0))))*I67","v":0}]
[null,126,"Hay","Rural",2631000,2738000,2786000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B68,'Rate peg & SV'!$B$16:$B$143,0))))*E68","v":2728347},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B68,'Rate peg & SV'!$B$16:$B$143,0))))*F68","v":2861210},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B68,'Rate peg & SV'!$B$16:$B$143,0))))*G68","v":2905798},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B68,'Rate peg & SV'!$B$16:$B$143,0))))*H68","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B68,'Rate peg & SV'!$B$16:$B$143,0))))*I68","v":0}]
[null,59,"Hills","Metropolitan Fringe",85175000,90372000,98693000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B69,'Rate peg & SV'!$B$16:$B$143,0))))*E69","v":88752350},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B69,'Rate peg & SV'!$B$16:$B$143,0))))*F69","v":96788412},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B69,'Rate peg & SV'!$B$16:$B$143,0))))*G69","v":104811966},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B69,'Rate peg & SV'!$B$16:$B$143,0))))*H69","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B69,'Rate peg & SV'!$B$16:$B$143,0))))*I69","v":0}]
[null,2081,"Hilltops","Large Rural",14537000,15106000,15925000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B70,'Rate peg & SV'!$B$16:$B$143,0))))*E70","v":15074868.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B70,'Rate peg & SV'!$B$16:$B$143,0))))*F70","v":15876405.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B70,'Rate peg & SV'!$B$16:$B$143,0))))*G70","v":16625700},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B70,'Rate peg & SV'!$B$16:$B$143,0))))*H70","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B70,'Rate peg & SV'!$B$16:$B$143,0))))*I70","v":0}]
[null,129,"Hornsby","Metropolitan Fringe",75890000,82439000,88769000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B71,'Rate peg & SV'!$B$16:$B$143,0))))*E71","v":82340650},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B71,'Rate peg & SV'!$B$16:$B$143,0))))*F71","v":88621925},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B71,'Rate peg & SV'!$B$16:$B$143,0))))*G71","v":94538985},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B71,'Rate peg & SV'!$B$16:$B$143,0))))*H71","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B71,'Rate peg & SV'!$B$16:$B$143,0))))*I71","v":0}]
[null,131,"Hunters Hill","Metropolitan",10958000,11385000,11955000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B72,'Rate peg & SV'!$B$16:$B$143,0))))*E72","v":11812724},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B72,'Rate peg & SV'!$B$16:$B$143,0))))*F72","v":11954250},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B72,'Rate peg & SV'!$B$16:$B$143,0))))*G72","v":12481020},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B72,'Rate peg & SV'!$B$16:$B$143,0))))*H72","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B72,'Rate peg & SV'!$B$16:$B$143,0))))*I72","v":0}]
[null,2083,"Inner West","Metropolitan",129055000,134170000,140677000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B73,'Rate peg & SV'!$B$16:$B$143,0))))*E73","v":133830034.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B73,'Rate peg & SV'!$B$16:$B$143,0))))*F73","v":140744330},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B73,'Rate peg & SV'!$B$16:$B$143,0))))*G73","v":145882049},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B73,'Rate peg & SV'!$B$16:$B$143,0))))*H73","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B73,'Rate peg & SV'!$B$16:$B$143,0))))*I73","v":0}]
[null,133,"Inverell","Large Rural",15014000,15615000,16350000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B74,'Rate peg & SV'!$B$16:$B$143,0))))*E74","v":15569517.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B74,'Rate peg & SV'!$B$16:$B$143,0))))*F74","v":16317674.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B74,'Rate peg & SV'!$B$16:$B$143,0))))*G74","v":17004000},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B74,'Rate peg & SV'!$B$16:$B$143,0))))*H74","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B74,'Rate peg & SV'!$B$16:$B$143,0))))*I74","v":0}]
[null,135,"Junee","Large Rural",4438000,5234000,5894000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B75,'Rate peg & SV'!$B$16:$B$143,0))))*E75","v":5214650},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B75,'Rate peg & SV'!$B$16:$B$143,0))))*F75","v":5888250},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B75,'Rate peg & SV'!$B$16:$B$143,0))))*G75","v":6259428},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B75,'Rate peg & SV'!$B$16:$B$143,0))))*H75","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B75,'Rate peg & SV'!$B$16:$B$143,0))))*I75","v":0}]
[null,136,"Kempsey","Regional Town/City",22708000,23759000,25810000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B76,'Rate peg & SV'!$B$16:$B$143,0))))*E76","v":23548196},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B76,'Rate peg & SV'!$B$16:$B$143,0))))*F76","v":25635961},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B76,'Rate peg & SV'!$B$16:$B$143,0))))*G76","v":29681499.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B76,'Rate peg & SV'!$B$16:$B$143,0))))*H76","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B76,'Rate peg & SV'!$B$16:$B$143,0))))*I76","v":0}]
[null,137,"Kiama","Regional Town/City",20104319,20758000,21836000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B77,'Rate peg & SV'!$B$16:$B$143,0))))*E77","v":21129639.268999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B77,'Rate peg & SV'!$B$16:$B$143,0))))*F77","v":21692110},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B77,'Rate peg & SV'!$B$16:$B$143,0))))*G77","v":22643932},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B77,'Rate peg & SV'!$B$16:$B$143,0))))*H77","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B77,'Rate peg & SV'!$B$16:$B$143,0))))*I77","v":0}]
[null,139,"Ku-ring-gai","Metropolitan",72532000,75228000,79116000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B78,'Rate peg & SV'!$B$16:$B$143,0))))*E78","v":75215684},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B78,'Rate peg & SV'!$B$16:$B$143,0))))*F78","v":79139856},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B78,'Rate peg & SV'!$B$16:$B$143,0))))*G78","v":83942076},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B78,'Rate peg & SV'!$B$16:$B$143,0))))*H78","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B78,'Rate peg & SV'!$B$16:$B$143,0))))*I78","v":0}]
[null,140,"Kyogle","Large Rural",7993000,8364000,8754000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B79,'Rate peg & SV'!$B$16:$B$143,0))))*E79","v":8320712.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B79,'Rate peg & SV'!$B$16:$B$143,0))))*F79","v":8757108},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B79,'Rate peg & SV'!$B$16:$B$143,0))))*G79","v":9112914},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B79,'Rate peg & SV'!$B$16:$B$143,0))))*H79","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B79,'Rate peg & SV'!$B$16:$B$143,0))))*I79","v":0}]
[null,141,"Lachlan","Large Rural",8022000,8288000,{"$f":"F80*(1+'Rate peg & SV'!AG79)","v":8660960},null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B80,'Rate peg & SV'!$B$16:$B$143,0))))*E80","v":8318813.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B80,'Rate peg & SV'!$B$16:$B$143,0))))*F80","v":8660960},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B80,'Rate peg & SV'!$B$16:$B$143,0))))*G80","v":9033381.2799999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B80,'Rate peg & SV'!$B$16:$B$143,0))))*H80","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B80,'Rate peg & SV'!$B$16:$B$143,0))))*I80","v":0}]
[null,142,"Lake Macquarie","Regional Town/City",152693000,158947000,172669000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B81,'Rate peg & SV'!$B$16:$B$143,0))))*E81","v":158342641},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B81,'Rate peg & SV'!$B$16:$B$143,0))))*F81","v":167848032},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B81,'Rate peg & SV'!$B$16:$B$143,0))))*G81","v":180439105},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B81,'Rate peg & SV'!$B$16:$B$143,0))))*H81","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B81,'Rate peg & SV'!$B$16:$B$143,0))))*I81","v":0}]
[null,143,"Lane Cove","Metropolitan",27650000,29703000,31384000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B82,'Rate peg & SV'!$B$16:$B$143,0))))*E82","v":28673049.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B82,'Rate peg & SV'!$B$16:$B$143,0))))*F82","v":31158446.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B82,'Rate peg & SV'!$B$16:$B$143,0))))*G82","v":32607975.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B82,'Rate peg & SV'!$B$16:$B$143,0))))*H82","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B82,'Rate peg & SV'!$B$16:$B$143,0))))*I82","v":0}]
[null,144,"Leeton","Large Rural",7946000,8274000,8653000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B83,'Rate peg & SV'!$B$16:$B$143,0))))*E83","v":8240001.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B83,'Rate peg & SV'!$B$16:$B$143,0))))*F83","v":8646330},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B83,'Rate peg & SV'!$B$16:$B$143,0))))*G83","v":9033732},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B83,'Rate peg & SV'!$B$16:$B$143,0))))*H83","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B83,'Rate peg & SV'!$B$16:$B$143,0))))*I83","v":0}]
[null,146,"Lismore","Regional Town/City",33257000,34482000,36152000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B84,'Rate peg & SV'!$B$16:$B$143,0))))*E84","v":34487509},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B84,'Rate peg & SV'!$B$16:$B$143,0))))*F84","v":36102654},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B84,'Rate peg & SV'!$B$16:$B$143,0))))*G84","v":37561928},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B84,'Rate peg & SV'!$B$16:$B$143,0))))*H84","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B84,'Rate peg & SV'!$B$16:$B$143,0))))*I84","v":0}]
[null,2044,"Lithgow","Regional Town/City",14902000,21928000,23011000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B85,'Rate peg & SV'!$B$16:$B$143,0))))*E85","v":21724135.600000001},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B85,'Rate peg & SV'!$B$16:$B$143,0))))*F85","v":22914760},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B85,'Rate peg & SV'!$B$16:$B$143,0))))*G85","v":23954451},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B85,'Rate peg & SV'!$B$16:$B$143,0))))*H85","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B85,'Rate peg & SV'!$B$16:$B$143,0))))*I85","v":0}]
[null,147,"Liverpool","Metropolitan",116023000,122047000,130563000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B86,'Rate peg & SV'!$B$16:$B$143,0))))*E86","v":120779942.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B86,'Rate peg & SV'!$B$16:$B$143,0))))*F86","v":128149350},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B86,'Rate peg & SV'!$B$16:$B$143,0))))*G86","v":138396780},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B86,'Rate peg & SV'!$B$16:$B$143,0))))*H86","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B86,'Rate peg & SV'!$B$16:$B$143,0))))*I86","v":0}]
[null,2040,"Liverpool Plains","Large Rural",9023000,9463000,9737000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B87,'Rate peg & SV'!$B$16:$B$143,0))))*E87","v":10656163},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B87,'Rate peg & SV'!$B$16:$B$143,0))))*F87","v":9917224},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B87,'Rate peg & SV'!$B$16:$B$143,0))))*G87","v":10126480},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B87,'Rate peg & SV'!$B$16:$B$143,0))))*H87","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B87,'Rate peg & SV'!$B$16:$B$143,0))))*I87","v":0}]
[null,148,"Lockhart","Rural",2658000,2758000,2961000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B88,'Rate peg & SV'!$B$16:$B$143,0))))*E88","v":2756346},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B88,'Rate peg & SV'!$B$16:$B$143,0))))*F88","v":2956576},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B88,'Rate peg & SV'!$B$16:$B$143,0))))*G88","v":3106089},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B88,'Rate peg & SV'!$B$16:$B$143,0))))*H88","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B88,'Rate peg & SV'!$B$16:$B$143,0))))*I88","v":0}]
[null,150,"Maitland","Regional Town/City",79625000,84567000,90779000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B89,'Rate peg & SV'!$B$16:$B$143,0))))*E89","v":84322875},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B89,'Rate peg & SV'!$B$16:$B$143,0))))*F89","v":88795350},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B89,'Rate peg & SV'!$B$16:$B$143,0))))*G89","v":96044182},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B89,'Rate peg & SV'!$B$16:$B$143,0))))*H89","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B89,'Rate peg & SV'!$B$16:$B$143,0))))*I89","v":0}]
[null,2084,"Mid-Coast","Regional Town/City",88774000,92902000,98377000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B90,'Rate peg & SV'!$B$16:$B$143,0))))*E90","v":92236186},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B90,'Rate peg & SV'!$B$16:$B$143,0))))*F90","v":97732904},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B90,'Rate peg & SV'!$B$16:$B$143,0))))*G90","v":102115326},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B90,'Rate peg & SV'!$B$16:$B$143,0))))*H90","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B90,'Rate peg & SV'!$B$16:$B$143,0))))*I90","v":0}]
[null,2042,"Mid-Western Regional","Regional Town/City",29762000,31116000,32759000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B91,'Rate peg & SV'!$B$16:$B$143,0))))*E91","v":30952480},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B91,'Rate peg & SV'!$B$16:$B$143,0))))*F91","v":32516219.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B91,'Rate peg & SV'!$B$16:$B$143,0))))*G91","v":34003842},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B91,'Rate peg & SV'!$B$16:$B$143,0))))*H91","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B91,'Rate peg & SV'!$B$16:$B$143,0))))*I91","v":0}]
[null,155,"Moree Plains","Large Rural",25178000,26094000,27267000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B92,'Rate peg & SV'!$B$16:$B$143,0))))*E92","v":26109585.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B92,'Rate peg & SV'!$B$16:$B$143,0))))*F92","v":27268230},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B92,'Rate peg & SV'!$B$16:$B$143,0))))*G92","v":28303146},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B92,'Rate peg & SV'!$B$16:$B$143,0))))*H92","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B92,'Rate peg & SV'!$B$16:$B$143,0))))*I92","v":0}]
[null,156,"Mosman","Metropolitan",22060000,22898000,24111000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B93,'Rate peg & SV'!$B$16:$B$143,0))))*E93","v":22876220},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B93,'Rate peg & SV'!$B$16:$B$143,0))))*F93","v":24111594},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B93,'Rate peg & SV'!$B$16:$B$143,0))))*G93","v":25051329},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B93,'Rate peg & SV'!$B$16:$B$143,0))))*H93","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B93,'Rate peg & SV'!$B$16:$B$143,0))))*I93","v":0}]
[null,2085,"Murray River","Large Rural",11836000,12480000,13438000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B94,'Rate peg & SV'!$B$16:$B$143,0))))*E94","v":12321276},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B94,'Rate peg & SV'!$B$16:$B$143,0))))*F94","v":13066560},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B94,'Rate peg & SV'!$B$16:$B$143,0))))*G94","v":14150214},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B94,'Rate peg & SV'!$B$16:$B$143,0))))*H94","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B94,'Rate peg & SV'!$B$16:$B$143,0))))*I94","v":0}]
[null,2086,"Murrumbidgee","Rural",4657000,4817000,5033000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B95,'Rate peg & SV'!$B$16:$B$143,0))))*E95","v":4829309},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B95,'Rate peg & SV'!$B$16:$B$143,0))))*F95","v":5033765},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B95,'Rate peg & SV'!$B$16:$B$143,0))))*G95","v":5304782},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B95,'Rate peg & SV'!$B$16:$B$143,0))))*H95","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B95,'Rate peg & SV'!$B$16:$B$143,0))))*I95","v":0}]
[null,162,"Muswellbrook","Large Rural",20757000,22239000,23300000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B96,'Rate peg & SV'!$B$16:$B$143,0))))*E96","v":21525009},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B96,'Rate peg & SV'!$B$16:$B$143,0))))*F96","v":23239755},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B96,'Rate peg & SV'!$B$16:$B$143,0))))*G96","v":24208700},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B96,'Rate peg & SV'!$B$16:$B$143,0))))*H96","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B96,'Rate peg & SV'!$B$16:$B$143,0))))*I96","v":0}]
[null,163,"Nambucca Valley","Large Rural",12127000,12618000,13284000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B97,'Rate peg & SV'!$B$16:$B$143,0))))*E97","v":12575698.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B97,'Rate peg & SV'!$B$16:$B$143,0))))*F97","v":13185810},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B97,'Rate peg & SV'!$B$16:$B$143,0))))*G97","v":13895064},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B97,'Rate peg & SV'!$B$16:$B$143,0))))*H97","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B97,'Rate peg & SV'!$B$16:$B$143,0))))*I97","v":0}]
[null,164,"Narrabri","Large Rural",14704659.999999998,14832000,15470000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B98,'Rate peg & SV'!$B$16:$B$143,0))))*E98","v":15248732.419999996},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B98,'Rate peg & SV'!$B$16:$B$143,0))))*F98","v":15499439.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B98,'Rate peg & SV'!$B$16:$B$143,0))))*G98","v":16135209.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B98,'Rate peg & SV'!$B$16:$B$143,0))))*H98","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B98,'Rate peg & SV'!$B$16:$B$143,0))))*I98","v":0}]
[null,165,"Narrandera","Large Rural",5328000,5535000,6943000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B99,'Rate peg & SV'!$B$16:$B$143,0))))*E99","v":5525136},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B99,'Rate peg & SV'!$B$16:$B$143,0))))*F99","v":6918750},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B99,'Rate peg & SV'!$B$16:$B$143,0))))*G99","v":8192740},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B99,'Rate peg & SV'!$B$16:$B$143,0))))*H99","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B99,'Rate peg & SV'!$B$16:$B$143,0))))*I99","v":0}]
[null,166,"Narromine","Large Rural",6252000,6494000,6828000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B100,'Rate peg & SV'!$B$16:$B$143,0))))*E100","v":6483323.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B100,'Rate peg & SV'!$B$16:$B$143,0))))*F100","v":6786230},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B100,'Rate peg & SV'!$B$16:$B$143,0))))*G100","v":7114776},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B100,'Rate peg & SV'!$B$16:$B$143,0))))*H100","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B100,'Rate peg & SV'!$B$16:$B$143,0))))*I100","v":0}]
[null,167,"Newcastle","Regional Town/City",174775000,181532000,191600000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B101,'Rate peg & SV'!$B$16:$B$143,0))))*E101","v":181241675},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B101,'Rate peg & SV'!$B$16:$B$143,0))))*F101","v":190971664},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B101,'Rate peg & SV'!$B$16:$B$143,0))))*G101","v":201371600},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B101,'Rate peg & SV'!$B$16:$B$143,0))))*H101","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B101,'Rate peg & SV'!$B$16:$B$143,0))))*I101","v":0}]
[null,168,"North Sydney","Metropolitan",56763000,58817000,61966000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B102,'Rate peg & SV'!$B$16:$B$143,0))))*E102","v":58863230.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B102,'Rate peg & SV'!$B$16:$B$143,0))))*F102","v":61757850},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B102,'Rate peg & SV'!$B$16:$B$143,0))))*G102","v":64444640},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B102,'Rate peg & SV'!$B$16:$B$143,0))))*H102","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B102,'Rate peg & SV'!$B$16:$B$143,0))))*I102","v":0}]
[null,2087,"Northern Beaches","Metropolitan",181467000,188194000,197576000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B103,'Rate peg & SV'!$B$16:$B$143,0))))*E103","v":188181279},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B103,'Rate peg & SV'!$B$16:$B$143,0))))*F103","v":197415506},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B103,'Rate peg & SV'!$B$16:$B$143,0))))*G103","v":221482696},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B103,'Rate peg & SV'!$B$16:$B$143,0))))*H103","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B103,'Rate peg & SV'!$B$16:$B$143,0))))*I103","v":0}]
[null,2045,"Oberon","Large Rural",4982000,5254000,5519000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B104,'Rate peg & SV'!$B$16:$B$143,0))))*E104","v":5166334},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B104,'Rate peg & SV'!$B$16:$B$143,0))))*F104","v":5527208},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B104,'Rate peg & SV'!$B$16:$B$143,0))))*G104","v":5817026},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B104,'Rate peg & SV'!$B$16:$B$143,0))))*H104","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B104,'Rate peg & SV'!$B$16:$B$143,0))))*I104","v":0}]
[null,172,"Orange","Regional Town/City",37802000,39412000,41795000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B105,'Rate peg & SV'!$B$16:$B$143,0))))*E105","v":39200674},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B105,'Rate peg & SV'!$B$16:$B$143,0))))*F105","v":41264364},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B105,'Rate peg & SV'!$B$16:$B$143,0))))*G105","v":43466800},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B105,'Rate peg & SV'!$B$16:$B$143,0))))*H105","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B105,'Rate peg & SV'!$B$16:$B$143,0))))*I105","v":0}]
[null,173,"Parkes","Large Rural",15145000,15763000,16506000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B106,'Rate peg & SV'!$B$16:$B$143,0))))*E106","v":15705364.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B106,'Rate peg & SV'!$B$16:$B$143,0))))*F106","v":16472334.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B106,'Rate peg & SV'!$B$16:$B$143,0))))*G106","v":17166240},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B106,'Rate peg & SV'!$B$16:$B$143,0))))*H106","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B106,'Rate peg & SV'!$B$16:$B$143,0))))*I106","v":0}]
[null,2089,"Parramatta","Metropolitan",163987000,171591000,180786000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B107,'Rate peg & SV'!$B$16:$B$143,0))))*E107","v":170054519},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B107,'Rate peg & SV'!$B$16:$B$143,0))))*F107","v":180342141},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B107,'Rate peg & SV'!$B$16:$B$143,0))))*G107","v":191994732},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B107,'Rate peg & SV'!$B$16:$B$143,0))))*H107","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B107,'Rate peg & SV'!$B$16:$B$143,0))))*I107","v":0}]
[null,176,"Penrith","Metropolitan Fringe",146170000,152886000,162074000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B108,'Rate peg & SV'!$B$16:$B$143,0))))*E108","v":151578290},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B108,'Rate peg & SV'!$B$16:$B$143,0))))*F108","v":160224528},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B108,'Rate peg & SV'!$B$16:$B$143,0))))*G108","v":168394886},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B108,'Rate peg & SV'!$B$16:$B$143,0))))*H108","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B108,'Rate peg & SV'!$B$16:$B$143,0))))*I108","v":0}]
[null,124,"Port Macquarie-Hastings","Regional Town/City",56304000,59674000,62975000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B109,'Rate peg & SV'!$B$16:$B$143,0))))*E109","v":58950287.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B109,'Rate peg & SV'!$B$16:$B$143,0))))*F109","v":62419004},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B109,'Rate peg & SV'!$B$16:$B$143,0))))*G109","v":65556974.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B109,'Rate peg & SV'!$B$16:$B$143,0))))*H109","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B109,'Rate peg & SV'!$B$16:$B$143,0))))*I109","v":0}]
[null,178,"Port Stephens","Regional Town/City",47973000,52966000,58202000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B110,'Rate peg & SV'!$B$16:$B$143,0))))*E110","v":52530435},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B110,'Rate peg & SV'!$B$16:$B$143,0))))*F110","v":57997770},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B110,'Rate peg & SV'!$B$16:$B$143,0))))*G110","v":63731190},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B110,'Rate peg & SV'!$B$16:$B$143,0))))*H110","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B110,'Rate peg & SV'!$B$16:$B$143,0))))*I110","v":0}]
[null,2095,"Queanbeyan-Palerang Regional","Regional Town/City",42508000,51522000,62355000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B111,'Rate peg & SV'!$B$16:$B$143,0))))*E111","v":50159440},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B111,'Rate peg & SV'!$B$16:$B$143,0))))*F111","v":60795960},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B111,'Rate peg & SV'!$B$16:$B$143,0))))*G111","v":73578900},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B111,'Rate peg & SV'!$B$16:$B$143,0))))*H111","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B111,'Rate peg & SV'!$B$16:$B$143,0))))*I111","v":0}]
[null,181,"Randwick","Metropolitan",97123000,100826000,106734000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B112,'Rate peg & SV'!$B$16:$B$143,0))))*E112","v":100716550.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B112,'Rate peg & SV'!$B$16:$B$143,0))))*F112","v":112592394.2},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B112,'Rate peg & SV'!$B$16:$B$143,0))))*G112","v":110683157.99999999},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B112,'Rate peg & SV'!$B$16:$B$143,0))))*H112","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B112,'Rate peg & SV'!$B$16:$B$143,0))))*I112","v":0}]
[null,1981,"Richmond Valley","Regional Town/City",15646000,16225000,17010000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B113,'Rate peg & SV'!$B$16:$B$143,0))))*E113","v":16224901.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B113,'Rate peg & SV'!$B$16:$B$143,0))))*F113","v":16971350},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B113,'Rate peg & SV'!$B$16:$B$143,0))))*G113","v":17673390},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B113,'Rate peg & SV'!$B$16:$B$143,0))))*H113","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B113,'Rate peg & SV'!$B$16:$B$143,0))))*I113","v":0}]
[null,184,"Ryde","Metropolitan",79663000,83110000,87765000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B114,'Rate peg & SV'!$B$16:$B$143,0))))*E114","v":82610531},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B114,'Rate peg & SV'!$B$16:$B$143,0))))*F114","v":87348610},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B114,'Rate peg & SV'!$B$16:$B$143,0))))*G114","v":93645255},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B114,'Rate peg & SV'!$B$16:$B$143,0))))*H114","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B114,'Rate peg & SV'!$B$16:$B$143,0))))*I114","v":0}]
[null,188,"Shellharbour","Regional Town/City",55220000,58167000,62472000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B115,'Rate peg & SV'!$B$16:$B$143,0))))*E115","v":57263139.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B115,'Rate peg & SV'!$B$16:$B$143,0))))*F115","v":61773354},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B115,'Rate peg & SV'!$B$16:$B$143,0))))*G115","v":64970880},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B115,'Rate peg & SV'!$B$16:$B$143,0))))*H115","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B115,'Rate peg & SV'!$B$16:$B$143,0))))*I115","v":0}]
[null,189,"Shoalhaven","Regional Town/City",86056000,90486000,95103000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B116,'Rate peg & SV'!$B$16:$B$143,0))))*E116","v":90014576},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B116,'Rate peg & SV'!$B$16:$B$143,0))))*F116","v":94557870},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B116,'Rate peg & SV'!$B$16:$B$143,0))))*G116","v":106515360.00000001},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B116,'Rate peg & SV'!$B$16:$B$143,0))))*H116","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B116,'Rate peg & SV'!$B$16:$B$143,0))))*I116","v":0}]
[null,190,"Singleton","Regional Town/City",24186000,25234000,26734000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B117,'Rate peg & SV'!$B$16:$B$143,0))))*E117","v":25129254},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B117,'Rate peg & SV'!$B$16:$B$143,0))))*F117","v":26672338},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B117,'Rate peg & SV'!$B$16:$B$143,0))))*G117","v":27883561.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B117,'Rate peg & SV'!$B$16:$B$143,0))))*H117","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B117,'Rate peg & SV'!$B$16:$B$143,0))))*I117","v":0}]
[null,2096,"Snowy Monaro Regional","Regional Town/City",17904000,20175000,22394000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B118,'Rate peg & SV'!$B$16:$B$143,0))))*E118","v":20097240},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B118,'Rate peg & SV'!$B$16:$B$143,0))))*F118","v":22343812.5},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B118,'Rate peg & SV'!$B$16:$B$143,0))))*G118","v":24801355},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B118,'Rate peg & SV'!$B$16:$B$143,0))))*H118","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B118,'Rate peg & SV'!$B$16:$B$143,0))))*I118","v":0}]
[null,2097,"Snowy Valleys","Large Rural",10715000,12604000,13276000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B119,'Rate peg & SV'!$B$16:$B$143,0))))*E119","v":12590125},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B119,'Rate peg & SV'!$B$16:$B$143,0))))*F119","v":13234200},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B119,'Rate peg & SV'!$B$16:$B$143,0))))*G119","v":13846867.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B119,'Rate peg & SV'!$B$16:$B$143,0))))*H119","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B119,'Rate peg & SV'!$B$16:$B$143,0))))*I119","v":0}]
[null,193,"Strathfield","Metropolitan",19903000,26972000,31245000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B120,'Rate peg & SV'!$B$16:$B$143,0))))*E120","v":26888953},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B120,'Rate peg & SV'!$B$16:$B$143,0))))*F120","v":30478359.999999996},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B120,'Rate peg & SV'!$B$16:$B$143,0))))*G120","v":36712875},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B120,'Rate peg & SV'!$B$16:$B$143,0))))*H120","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B120,'Rate peg & SV'!$B$16:$B$143,0))))*I120","v":0}]
[null,194,"Sutherland","Metropolitan",143646000,149123000,156989000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B121,'Rate peg & SV'!$B$16:$B$143,0))))*E121","v":148960902},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B121,'Rate peg & SV'!$B$16:$B$143,0))))*F121","v":156280904},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B121,'Rate peg & SV'!$B$16:$B$143,0))))*G121","v":164838450},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B121,'Rate peg & SV'!$B$16:$B$143,0))))*H121","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B121,'Rate peg & SV'!$B$16:$B$143,0))))*I121","v":0}]
[null,2029,"Sydney","Metropolitan",327156000,340924000,356848000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B122,'Rate peg & SV'!$B$16:$B$143,0))))*E122","v":339260772},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B122,'Rate peg & SV'!$B$16:$B$143,0))))*F122","v":358311124},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B122,'Rate peg & SV'!$B$16:$B$143,0))))*G122","v":371478768},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B122,'Rate peg & SV'!$B$16:$B$143,0))))*H122","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B122,'Rate peg & SV'!$B$16:$B$143,0))))*I122","v":0}]
[null,2038,"Tamworth Regional","Regional Town/City",40742000,42780000,51149000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B123,'Rate peg & SV'!$B$16:$B$143,0))))*E123","v":42249454},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B123,'Rate peg & SV'!$B$16:$B$143,0))))*F123","v":50694300},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B123,'Rate peg & SV'!$B$16:$B$143,0))))*G123","v":58821349.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B123,'Rate peg & SV'!$B$16:$B$143,0))))*H123","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B123,'Rate peg & SV'!$B$16:$B$143,0))))*I123","v":0}]
[null,198,"Temora","Large Rural",4339000,4521000,4761000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B124,'Rate peg & SV'!$B$16:$B$143,0))))*E124","v":4499543},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B124,'Rate peg & SV'!$B$16:$B$143,0))))*F124","v":4724445},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B124,'Rate peg & SV'!$B$16:$B$143,0))))*G124","v":4999050},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B124,'Rate peg & SV'!$B$16:$B$143,0))))*H124","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B124,'Rate peg & SV'!$B$16:$B$143,0))))*I124","v":0}]
[null,199,"Tenterfield","Large Rural",4840000,6926000,7307000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B125,'Rate peg & SV'!$B$16:$B$143,0))))*E125","v":6921200},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B125,'Rate peg & SV'!$B$16:$B$143,0))))*F125","v":7320782},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B125,'Rate peg & SV'!$B$16:$B$143,0))))*G125","v":7686964},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B125,'Rate peg & SV'!$B$16:$B$143,0))))*H125","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B125,'Rate peg & SV'!$B$16:$B$143,0))))*I125","v":0}]
[null,202,"Tweed","Regional Town/City",69995000,74733000,78629000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B126,'Rate peg & SV'!$B$16:$B$143,0))))*E126","v":74439682.499999985},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B126,'Rate peg & SV'!$B$16:$B$143,0))))*F126","v":78170718},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B126,'Rate peg & SV'!$B$16:$B$143,0))))*G126","v":82088676},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B126,'Rate peg & SV'!$B$16:$B$143,0))))*H126","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B126,'Rate peg & SV'!$B$16:$B$143,0))))*I126","v":0}]
[null,2046,"Upper Hunter","Large Rural",11901000,12375000,12977000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B127,'Rate peg & SV'!$B$16:$B$143,0))))*E127","v":12341337},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B127,'Rate peg & SV'!$B$16:$B$143,0))))*F127","v":12931875},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B127,'Rate peg & SV'!$B$16:$B$143,0))))*G127","v":14274700.000000002},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B127,'Rate peg & SV'!$B$16:$B$143,0))))*H127","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B127,'Rate peg & SV'!$B$16:$B$143,0))))*I127","v":0}]
[null,2035,"Upper Lachlan","Large Rural",8310000,8697000,9134000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B128,'Rate peg & SV'!$B$16:$B$143,0))))*E128","v":8617470},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B128,'Rate peg & SV'!$B$16:$B$143,0))))*F128","v":9088365},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B128,'Rate peg & SV'!$B$16:$B$143,0))))*G128","v":9590700},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B128,'Rate peg & SV'!$B$16:$B$143,0))))*H128","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B128,'Rate peg & SV'!$B$16:$B$143,0))))*I128","v":0}]
[null,204,"Uralla","Large Rural",4210000,4382000,4583000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B129,'Rate peg & SV'!$B$16:$B$143,0))))*E129","v":4365770},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B129,'Rate peg & SV'!$B$16:$B$143,0))))*F129","v":4579190},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B129,'Rate peg & SV'!$B$16:$B$143,0))))*G129","v":4807567},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B129,'Rate peg & SV'!$B$16:$B$143,0))))*H129","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B129,'Rate peg & SV'!$B$16:$B$143,0))))*I129","v":0}]
[null,206,"Wagga Wagga","Regional Town/City",47746000,49910000,52559000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B130,'Rate peg & SV'!$B$16:$B$143,0))))*E130","v":49560348},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B130,'Rate peg & SV'!$B$16:$B$143,0))))*F130","v":52405500},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B130,'Rate peg & SV'!$B$16:$B$143,0))))*G130","v":54556242},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B130,'Rate peg & SV'!$B$16:$B$143,0))))*H130","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B130,'Rate peg & SV'!$B$16:$B$143,0))))*I130","v":0}]
[null,208,"Walcha","Rural",3690000,5103000,5273000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B131,'Rate peg & SV'!$B$16:$B$143,0))))*E131","v":5036850},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B131,'Rate peg & SV'!$B$16:$B$143,0))))*F131","v":5511240},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B131,'Rate peg & SV'!$B$16:$B$143,0))))*G131","v":5642110},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B131,'Rate peg & SV'!$B$16:$B$143,0))))*H131","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B131,'Rate peg & SV'!$B$16:$B$143,0))))*I131","v":0}]
[null,209,"Walgett","Large Rural",6057000,6304000,6582000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B132,'Rate peg & SV'!$B$16:$B$143,0))))*E132","v":6281108.9999999991},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B132,'Rate peg & SV'!$B$16:$B$143,0))))*F132","v":6587680},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B132,'Rate peg & SV'!$B$16:$B$143,0))))*G132","v":6858444},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B132,'Rate peg & SV'!$B$16:$B$143,0))))*H132","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B132,'Rate peg & SV'!$B$16:$B$143,0))))*I132","v":0}]
[null,210,"Warren","Rural",5275000,5466000,5707000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B133,'Rate peg & SV'!$B$16:$B$143,0))))*E133","v":5470175},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B133,'Rate peg & SV'!$B$16:$B$143,0))))*F133","v":5711970},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B133,'Rate peg & SV'!$B$16:$B$143,0))))*G133","v":5940987},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B133,'Rate peg & SV'!$B$16:$B$143,0))))*H133","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B133,'Rate peg & SV'!$B$16:$B$143,0))))*I133","v":0}]
[null,2050,"Warrumbungle","Large Rural",8756000,9082000,9491000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B134,'Rate peg & SV'!$B$16:$B$143,0))))*E134","v":9079972},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B134,'Rate peg & SV'!$B$16:$B$143,0))))*F134","v":9490690},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B134,'Rate peg & SV'!$B$16:$B$143,0))))*G134","v":9870640},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B134,'Rate peg & SV'!$B$16:$B$143,0))))*H134","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B134,'Rate peg & SV'!$B$16:$B$143,0))))*I134","v":0}]
[null,212,"Waverley","Metropolitan",49006000,50814000,53267000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B135,'Rate peg & SV'!$B$16:$B$143,0))))*E135","v":50819221.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B135,'Rate peg & SV'!$B$16:$B$143,0))))*F135","v":53354700},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B135,'Rate peg & SV'!$B$16:$B$143,0))))*G135","v":55291146},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B135,'Rate peg & SV'!$B$16:$B$143,0))))*H135","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B135,'Rate peg & SV'!$B$16:$B$143,0))))*I135","v":0}]
[null,213,"Weddin","Rural",3044000,3156000,3301000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B136,'Rate peg & SV'!$B$16:$B$143,0))))*E136","v":3156627.9999999995},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B136,'Rate peg & SV'!$B$16:$B$143,0))))*F136","v":3304332},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B136,'Rate peg & SV'!$B$16:$B$143,0))))*G136","v":3452846},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B136,'Rate peg & SV'!$B$16:$B$143,0))))*H136","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B136,'Rate peg & SV'!$B$16:$B$143,0))))*I136","v":0}]
[null,215,"Wentworth","Large Rural",5812000,6095000,6465000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B137,'Rate peg & SV'!$B$16:$B$143,0))))*E137","v":6027044},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B137,'Rate peg & SV'!$B$16:$B$143,0))))*F137","v":6411940},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B137,'Rate peg & SV'!$B$16:$B$143,0))))*G137","v":6755925},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B137,'Rate peg & SV'!$B$16:$B$143,0))))*H137","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B137,'Rate peg & SV'!$B$16:$B$143,0))))*I137","v":0}]
[null,216,"Willoughby","Metropolitan",52403000,54415000,62374000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B138,'Rate peg & SV'!$B$16:$B$143,0))))*E138","v":54341910.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B138,'Rate peg & SV'!$B$16:$B$143,0))))*F138","v":62577249.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B138,'Rate peg & SV'!$B$16:$B$143,0))))*G138","v":64744212},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B138,'Rate peg & SV'!$B$16:$B$143,0))))*H138","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B138,'Rate peg & SV'!$B$16:$B$143,0))))*I138","v":0}]
[null,218,"Wingecarribee","Regional Town/City",55768000,58286000,61267000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B139,'Rate peg & SV'!$B$16:$B$143,0))))*E139","v":58054487.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B139,'Rate peg & SV'!$B$16:$B$143,0))))*F139","v":60967156},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B139,'Rate peg & SV'!$B$16:$B$143,0))))*G139","v":63656412.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B139,'Rate peg & SV'!$B$16:$B$143,0))))*H139","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B139,'Rate peg & SV'!$B$16:$B$143,0))))*I139","v":0}]
[null,219,"Wollondilly","Metropolitan Fringe",42699000,45745000,49252000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B140,'Rate peg & SV'!$B$16:$B$143,0))))*E140","v":44278863},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B140,'Rate peg & SV'!$B$16:$B$143,0))))*F140","v":48215230},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B140,'Rate peg & SV'!$B$16:$B$143,0))))*G140","v":51123576},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B140,'Rate peg & SV'!$B$16:$B$143,0))))*H140","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B140,'Rate peg & SV'!$B$16:$B$143,0))))*I140","v":0}]
[null,220,"Wollongong","Regional Town/City",183834000,191194000,201615000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B141,'Rate peg & SV'!$B$16:$B$143,0))))*E141","v":190635858},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B141,'Rate peg & SV'!$B$16:$B$143,0))))*F141","v":200753700},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B141,'Rate peg & SV'!$B$16:$B$143,0))))*G141","v":211090905},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B141,'Rate peg & SV'!$B$16:$B$143,0))))*H141","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B141,'Rate peg & SV'!$B$16:$B$143,0))))*I141","v":0}]
[null,221,"Woollahra","Metropolitan",43253000,49231000,52943000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B142,'Rate peg & SV'!$B$16:$B$143,0))))*E142","v":49178661},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B142,'Rate peg & SV'!$B$16:$B$143,0))))*F142","v":52923325},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B142,'Rate peg & SV'!$B$16:$B$143,0))))*G142","v":55113662.999999993},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B142,'Rate peg & SV'!$B$16:$B$143,0))))*H142","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B142,'Rate peg & SV'!$B$16:$B$143,0))))*I142","v":0}]
[null,2036,"Yass Valley","Large Rural",12079000,12742000,13661000,null,null,null,null,{"$f":"(1+INDEX('Rate peg & SV'!AF$16:AF$143,(MATCH($B143,'Rate peg & SV'!$B$16:$B$143,0))))*E143","v":12586318},{"$f":"(1+INDEX('Rate peg & SV'!AG$16:AG$143,(MATCH($B143,'Rate peg & SV'!$B$16:$B$143,0))))*F143","v":13315390},{"$f":"(1+INDEX('Rate peg & SV'!AH$16:AH$143,(MATCH($B143,'Rate peg & SV'!$B$16:$B$143,0))))*G143","v":14221100.999999998},{"$f":"(1+INDEX('Rate peg & SV'!AI$16:AI$143,(MATCH($B143,'Rate peg & SV'!$B$16:$B$143,0))))*H143","v":0},{"$f":"(1+INDEX('Rate peg & SV'!AJ$16:AJ$143,(MATCH($B143,'Rate peg & SV'!$B$16:$B$143,0))))*I143","v":0}]
[null,"Total",null,null,{"$f":"SUM(E16:E143)","v":5576462979},{"$f":"SUM(F16:F143)","v":5881152000},{"$f":"SUM(G16:G143)","v":6278188960},0,{"$f":"SUM(I16:I143)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L11","v":"Estimated Total Permissible income for ESL factor calculations"}]
[null,null,null,null,{"$f":"E13","v":"2022-23"},{"$f":"F13","v":"2023-24"},"2024-25","2025-26","2026-27",null,null,{"$f":"L13","v":"2023-24"},{"$f":"M13","v":"2024-25"},"2025-26","2026-27","2027-28"]
[]
[null,null,null,{"$f":"E11","v":"Total Permissible income "}]
[null,null,null,"Metropolitan",{"$f":"SUMIF($D$16:$D$143,$D152,E$16:E$143)","v":2431774000},{"$f":"SUMIF($D$16:$D$143,$D152,F$16:F$143)","v":2558527000},{"$f":"SUMIF($D$16:$D$143,$D152,G$16:G$143)","v":2715003000},0,0,null,null,{"$f":"SUMIF($D$16:$D$143,$D152,L$16:L$143)","v":2547883021.3999996},{"$f":"SUMIF($D$16:$D$143,$D152,M$16:M$143)","v":2712016040.1999998},2875615448,0,0]
[null,null,null,"Metropolitan Fringe",{"$f":"SUMIF($D$16:$D$143,$D153,E$16:E$143)","v":845803000},891651000,953122000,0,0,null,null,{"$f":"SUMIF($D$16:$D$143,$D153,L$16:L$143)","v":883982581},941910751,1001127751,0,0]
[null,null,null,"Regional Town/City",1849232319,1954353000,2106586000,0,0,null,null,1949514089.569,2081442665.5999999,2233281162.5999999,0,0]
[null,null,null,"Large Rural",400435660,424124000,448406960,0,0,null,null,423487676.42000002,447749553,478870353.27999997,0,0]
[null,null,null,"Rural",49218000,52497000,55071000,0,0,null,null,52447206,55385183,57750849,0,0]
[null,null,null,"Total",{"$f":"SUM(E152:E156)","v":5576462979},{"$f":"SUM(F152:F156)","v":5881152000},{"$f":"SUM(G152:G156)","v":6278188960},0,0,null,null,{"$f":"SUM(L152:L156)","v":5857314574.3889999},{"$f":"SUM(M152:M156)","v":6238504192.7999992},{"$f":"SUM(N152:N156)","v":6646645563.8800001},{"$f":"SUM(O152:O156)","v":0},{"$f":"SUM(P152:P156)","v":0}]
[null,null,null,null,{"$f":"E144-E157","v":0},{"$f":"F144-F157","v":0},{"$f":"G144-G157","v":0},0,0]
[null,null,null,"ESL invoiced (not lagged)"]
[null,null,null,{"$f":"D152","v":"Metropolitan"},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!R$15:R$142)","v":76191332.516286835},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!S$15:S$142)","v":94718447.440000027},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!T$15:T$142)","v":89701524.299999997},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!U$15:U$142)","v":95193933},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!V$15:V$142)","v":0},null,null,{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!S$15:S$142)","v":94718447.440000027},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!T$15:T$142)","v":89701524.299999997},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!U$15:U$142)","v":95193933},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!V$15:V$142)","v":0},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D160,'ESL calcs'!W$15:W$142)","v":0}]
[null,null,null,{"$f":"D153","v":"Metropolitan Fringe"},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!R$15:R$142)","v":25875607.942297935},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!S$15:S$142)","v":31644383.57},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!T$15:T$142)","v":30731186.009999998},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!U$15:U$142)","v":31835116},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!V$15:V$142)","v":0},null,null,{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!S$15:S$142)","v":31644383.57},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!T$15:T$142)","v":30731186.009999998},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!U$15:U$142)","v":31835116},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!V$15:V$142)","v":0},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D161,'ESL calcs'!W$15:W$142)","v":0}]
[null,null,null,"Regional Town/City",{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!R$15:R$142)","v":55087398.459708497},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!S$15:S$142)","v":63854741.83350002},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!T$15:T$142)","v":61044881.616999999},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!U$15:U$142)","v":63669030.195999995},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!V$15:V$142)","v":0},null,null,{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!S$15:S$142)","v":63854741.83350002},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!T$15:T$142)","v":61044881.616999999},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!U$15:U$142)","v":63669030.195999995},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!V$15:V$142)","v":0},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D162,'ESL calcs'!W$15:W$142)","v":0}]
[null,null,null,"Large Rural",{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!R$15:R$142)","v":23799745.689740218},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!S$15:S$142)","v":25025910.369833335},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!T$15:T$142)","v":24252261.179666668},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!U$15:U$142)","v":25471838.623999998},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!V$15:V$142)","v":0},null,null,{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!S$15:S$142)","v":25025910.369833335},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!T$15:T$142)","v":24252261.179666668},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!U$15:U$142)","v":25471838.623999998},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!V$15:V$142)","v":0},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D163,'ESL calcs'!W$15:W$142)","v":0}]
[null,null,null,"Rural",{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!R$15:R$142)","v":4346993.391966505},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!S$15:S$142)","v":4501288.7666666675},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!T$15:T$142)","v":4390216.8933333326},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!U$15:U$142)","v":4634295.18},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!V$15:V$142)","v":0},null,null,{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!S$15:S$142)","v":4501288.7666666675},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!T$15:T$142)","v":4390216.8933333326},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!U$15:U$142)","v":4634295.18},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!V$15:V$142)","v":0},{"$f":"SUMIF('ESL calcs'!$E$15:$E$142,TPI!$D164,'ESL calcs'!W$15:W$142)","v":0}]
[null,null,null,"Total",{"$f":"SUM(E160:E164)","v":185301077.99999997},{"$f":"SUM(F160:F164)","v":219744771.98000005},{"$f":"SUM(G160:G164)","v":210120070},220804213,0,null,null,{"$f":"SUM(L160:L164)","v":219744771.98000005},{"$f":"SUM(M160:M164)","v":210120070},{"$f":"SUM(N160:N164)","v":220804213},{"$f":"SUM(O160:O164)","v":0},{"$f":"SUM(P160:P164)","v":0}]
[]
[]
[null,null,null,"ESL invoiced as % TPI"]
[null,null,null,{"$f":"D160","v":"Metropolitan"},{"$f":"E160/E152","v":3.1331584479596719E-2},{"$f":"F160/F152","v":3.7020694892021866E-2},{"$f":"G160/G152","v":3.3039198962211087E-2},{"$f":"H160/H152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"L160/L152","v":3.7175351711380589E-2},{"$f":"M160/M152","v":3.3075587669970007E-2},{"$f":"N160/N152","v":3.3103846714346907E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"D161","v":"Metropolitan Fringe"},{"$f":"E161/E153","v":3.0592948880883535E-2},3.5489651859303695E-2,{"$f":"G161/G153","v":3.2242657298855761E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"L161/L153","v":3.5797519374423055E-2},3.2626430877207388E-2,3.1799254359097272E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Regional Town/City",2.9789333602766487E-2,3.2673085073934967E-2,{"$f":"G162/G154","v":2.8978110372422487E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"L162/L154","v":3.2754183298884014E-2},2.932815908210621E-2,2.8509186958741956E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Large Rural",5.9434630996001249E-2,5.9006117007840482E-2,{"$f":"G163/G155","v":5.4085380788172127E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"L163/L155","v":5.9094778344892206E-2},5.416479149375425E-2,5.3191513004578035E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Rural",8.8321211588575421E-2,8.5743733292696106E-2,{"$f":"G164/G156","v":7.9719215073874319E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"L164/L156","v":8.5825139410985352E-2},7.926699264193697E-2,8.0246355858768409E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Average",3.322914160782775E-2,3.7364239519740355E-2,{"$f":"G165/G157","v":3.3468261522348317E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"L165/L157","v":3.7516300207065881E-2},3.3681161943035061E-2,3.3220398301350804E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"ESL calcs","index":23,"n_rows":144,"n_cols":68,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,null,null,null,null,null,null,"hidden columns--->",null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,"<---hidden columns--->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns",null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,"ESL calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy less than 1% of TPI (2023-24)",null,null,null,null,null,null,null,null,{"$f":"COUNTIF($AP$15:$AP$142,\"<1%\")","v":66},{"$f":"AP5/$AP$8","v":0.515625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(Z$15:Z$142)","v":1.2113105597786524E-2},{"$f":"MAX(AA$15:AA$142)","v":2.8178862825861779E-3},6.2979175390118075E-3,0,0,null,null,"Subisidy between 1% and 2% (2023-24)",null,null,null,null,null,null,null,null,{"$f":"COUNT($AP$15:$AP$142)-AP5-AP7","v":43},{"$f":"AP6/$AP$8","v":0.3359375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(Z$15:Z$142)","v":-7.4290210109770709E-3},{"$f":"MIN(AA$15:AA$142)","v":-1.719323486499133E-2},{"$f":"MIN(AB$15:AB$142)","v":-3.903425329038682E-3},{"$f":"MIN(AC$15:AC$142)","v":0},{"$f":"MIN(AD$15:AD$142)","v":0},null,null,"Subsidy more than 2% of TPI (2023-24)",null,null,null,null,null,null,null,null,{"$f":"COUNTIF($AP$15:$AP$142,\">2%\")","v":19},{"$f":"AP7/$AP$8","v":0.1484375},null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(BC$15:BC$142)","v":9.5750661541085837E-3},{"$f":"MAX(BD$15:BD$142)","v":2.9023643387712478E-2},9.2266710323080491E-3,0,0,null,null,null,null,null,"max",{"$f":"MAX(BN$15:BN$142)","v":1.21131055977865E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(AP5:AP7)","v":128},null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(BC$15:BC$142)","v":0},{"$f":"MIN(BD$15:BD$142)","v":0},{"$f":"MIN(BE$15:BE$142)","v":0},{"$f":"MIN(BF$15:BF$142)","v":0},{"$f":"MIN(BG$15:BG$142)","v":0},null,null,null,null,null,"min",{"$f":"MIN(BN$15:BN$142)","v":-7.4290210109767621E-3}]
[null,"Table 1","ESL factor for each council (using total amounts billed, before inter-council arrangements) - nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Formula check: \"&BJ14&\" ESL factor no compensation for govt subsidy \"","v":"Formula check: 2024-25 ESL factor no compensation for govt subsidy "}]
[null,null,null,null,null,null,"Rate peg excl ESL factor",null,null,null,null,null,"Estimated TPI",null,null,null,null,"ESL (invoiced amount after Fire District sharing)",null,null,null,null,null,null,null,"ESL factor for rate peg year",null,null,null,null,null,null,"ESL Govt subsidy (after sharing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESL subsidy catch-up"]
[null,{"$f":"'ESL data'!C13","v":"Rate peg year"},null,null,null,null,{"$f":"'ESL data'!I13","v":"2023-24"},{"$f":"'ESL data'!J13","v":"2024-25"},{"$f":"'ESL data'!K13","v":"2025-26"},{"$f":"'ESL data'!L13","v":"2026-27"},{"$f":"'ESL data'!M13","v":"2027-28"},{"$f":"'ESL data'!N13","v":"2028-29"},{"$f":"H11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",{"$f":"'ESL data'!AN13","v":"2023-24"},{"$f":"'ESL data'!AO13","v":"2024-25"},{"$f":"'ESL data'!AP13","v":"2025-26"},{"$f":"'ESL data'!AQ13","v":"2026-27"},{"$f":"'ESL data'!AR13","v":"2027-28"},{"$f":"'ESL data'!AS13","v":"2028-29"},null,{"$f":"$B11","v":"Rate peg year"},{"$f":"H11","v":"2024-25"},{"$f":"I11","v":"2025-26"},"2026-27","2027-28","2028-29",null,{"$f":"$B11","v":"Rate peg year"},{"$f":"R11","v":"2023-24"},{"$f":"S11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,null,null,null,{"$f":"AH11","v":"2024-25"},{"$f":"AI11","v":"2025-26"},{"$f":"AJ11","v":"2026-27"},{"$f":"AK11","v":"2027-28"},{"$f":"AL11","v":"2028-29"},{"$f":"AH11","v":"2024-25"},{"$f":"AI11","v":"2025-26"},{"$f":"AJ11","v":"2026-27"},{"$f":"AK11","v":"2027-28"},{"$f":"AL11","v":"2028-29"},null,null,{"$f":"AH11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[null,{"$f":"'ESL data'!C14","v":"ESL for year"},null,null,null,null,{"$f":"'ESL data'!I14","v":"2022-23"},{"$f":"'ESL data'!J14","v":"2023-24"},{"$f":"'ESL data'!K14","v":"2024-25"},{"$f":"'ESL data'!L14","v":"2025-26"},{"$f":"'ESL data'!M14","v":"2026-27"},{"$f":"'ESL data'!N14","v":"2027-28"},{"$f":"H12","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"'ESL data'!AN14","v":"2022-23"},{"$f":"'ESL data'!AO14","v":"2023-24"},{"$f":"'ESL data'!AP14","v":"2024-25"},{"$f":"'ESL data'!AQ14","v":"2025-26"},{"$f":"'ESL data'!AR14","v":"2026-27"},{"$f":"'ESL data'!AS14","v":"2027-28"},null,{"$f":"$B12","v":"ESL for year"},null,null,null,null,null,null,{"$f":"$B12","v":"ESL for year"},{"$f":"R12","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,{"$f":"AH12","v":"2023-24"},{"$f":"AI12","v":"2024-25"},{"$f":"AJ12","v":"2025-26"},{"$f":"AK12","v":"2026-27"},{"$f":"AL12","v":"2027-28"},null,null,"2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Rate peg from 1 July",null,null,null,null,{"$f":"VALUE(LEFT(G11,4))","v":2023},{"$f":"VALUE(LEFT(H11,4))","v":2024},2025,2026,2027,2028,null,null,null,null,null,"ESL invoiced amount",null,null,null,null,null,null,"Lookup year",{"$f":"VALUE(LEFT(Z11,4))","v":2024},{"$f":"VALUE(LEFT(AA11,4))","v":2025},2026,2027,2028,null,null,"ESL Govt subsidy (after sharing)","Amount returned (before compensation for delay)",null,null,null,null,"Amount not returned","% returned",null,null,"Cumulative rate peg index (for compensation for delay)",null,null,null,null,"Amount returned including compensation for delay",null,null,null,null,null,null,{"$f":"VALUE(LEFT(BC11,4))","v":2024},{"$f":"VALUE(LEFT(BD11,4))","v":2025},2026,2027,2028,null,null,null,"(TPI without lagged ESL )","New NGI","Rate peg (new)","ESL factor","check TPI = 0","check formula = 0"]
[null,"District",{"$f":"TPI!B15","v":"Org. Id"},{"$f":"TPI!C15","v":"Org. Name"},{"$f":"TPI!D15","v":"Classification"},null,{"$f":"G11","v":"2023-24"},{"$f":"H11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",{"$f":"M12","v":"2023-24"},{"$f":"N12","v":"2024-25"},"2025-26","2026-27","2027-28",{"$f":"'ESL data'!AN14","v":"2022-23"},{"$f":"'ESL data'!AO14","v":"2023-24"},{"$f":"'ESL data'!AP14","v":"2024-25"},{"$f":"'ESL data'!AQ14","v":"2025-26"},{"$f":"'ESL data'!AR14","v":"2026-27"},{"$f":"'ESL data'!AS14","v":"2027-28"},null,null,{"$f":"Z11","v":"2024-25"},{"$f":"AA11","v":"2025-26"},"2026-27","2027-28",{"$f":"AD11","v":"2028-29"},null,"check = 0",{"$f":"AG11","v":"2023-24"},{"$f":"AH11","v":"2024-25"},"2025-26","2026-27","2027-28",{"$f":"AL11","v":"2028-29"},null,null,null,"Total subsidy as % 2023-24 TPI (for information)",null,null,null,null,null,{"$f":"AV11","v":"2024-25"},{"$f":"AW11","v":"2025-26"},"2026-27","2027-28","2028-29",null,null,{"$f":"BC11","v":"2024-25"},{"$f":"BD11","v":"2025-26"},"2026-27","2027-28","2028-29",null,null,{"$f":"M11","v":"2024-25"},"b","c   = b+ESL","c / 2023-24 TPI"]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C15,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},{"$f":"TPI!B16","v":2047},{"$f":"TPI!C16","v":"Albury"},{"$f":"TPI!D16","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0785855339926999E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.5808660654154445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B16,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C15,TPI!$B$16:$B$143,0))","v":49971992.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C15,TPI!$B$16:$B$143,0))","v":52943649},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C15,TPI!$B$16:$B$143,0))","v":55531103.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C15,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C15,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":1015965.0256202314},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":1229717.7},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":1170134.6199999999},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":1221770.8399999999},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":0},null,null,{"$f":"IF(M15=0,\".\",(S15-(1+H15)*R15)/M15)","v":3.3945965220641161E-3},{"$f":"IF(N15=0,0,(T15-(1+I15)*S15)/N15)","v":-2.0727352627535689E-3},{"$f":"IF(O15=0,0,(U15-(1+J15)*T15)/O15)","v":1.7531195621002234E-4},{"$f":"IF(P15=0,0,(V15-(1+K15)*U15)/P15)","v":0},{"$f":"IF(Q15=0,0,(W15-(1+L15)*V15)/Q15)","v":0},null,{"$f":"(U15/T15-1-J15)*T15/O15-AB15","v":-4.5536491244391186E-18},{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C15,'ESL data'!$C$16:$C$146,0))","v":234945.67295598256},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C15,'Rate peg calcs'!$B$37:$B$164,0))*$AG15","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C15,'Rate peg calcs'!$B$37:$B$164,0))*$AG15","v":117472.83647799128},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C15,'Rate peg calcs'!$B$37:$B$164,0))*$AG15","v":58736.41823899564},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C15,'Rate peg calcs'!$B$37:$B$164,0))*$AG15","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C15,'Rate peg calcs'!$B$37:$B$164,0))*$AG15","v":0},{"$f":"AG15-SUM(AH15:AL15)","v":58736.418238995655},{"$f":"1-AM15/AG15","v":0.75},null,{"$f":"AG15/M15","v":4.7015469836470718E-3},1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C15,'Rate peg & SV'!$B$16:$B$143,0)))*AQ15","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C15,'Rate peg & SV'!$B$16:$B$143,0)))*AR15","v":1.0899269999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C15,'Rate peg & SV'!$B$16:$B$143,0)))*AS15","v":1.0899269999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C15,'Rate peg & SV'!$B$16:$B$143,0)))*AT15","v":1.0899269999999999},{"$f":"AH15*AQ15","v":0},{"$f":"AI15*AR15","v":122994.05979245686},{"$f":"AJ15*AS15","v":64018.408121973793},{"$f":"AK15*AT15","v":0},{"$f":"AL15*AU15","v":0},null,null,{"$f":"IF(M15=0,0,AV15/M15)","v":0},{"$f":"IF(N15=0,0,AW15/N15)","v":2.3231126323094362E-3},{"$f":"IF(O15=0,0,AX15/O15)","v":1.1528387428057221E-3},{"$f":"IF(P15=0,0,AY15/P15)","v":0},{"$f":"IF(Q15=0,0,AZ15/Q15)","v":0},null,null,null,{"$f":"(M15-R15)*(1+H15)","v":51081926.1180356},{"$f":"BK15+S15","v":52311643.818035603},{"$f":"IF(M15=0,\".\",BL15/M15-1)","v":4.6819241690752911E-2},{"$f":"BM15-H15","v":3.3945965220642318E-3},{"$f":"(1+BM15)*M15-BL15","v":0},{"$f":"BN15-Z15","v":1.1579279202145187E-16}]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C16,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},{"$f":"TPI!B17","v":2079},{"$f":"TPI!C17","v":"Armidale Regional"},{"$f":"TPI!D17","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8695220625479879E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B17,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C16,TPI!$B$16:$B$143,0))","v":23819347.200000003},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C16,TPI!$B$16:$B$143,0))","v":28027634.100000001},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C16,TPI!$B$16:$B$143,0))","v":32864288.600000001},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C16,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C16,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":838112.85985584161},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":932295.10000000009},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":892167.91},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":932238.14},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":0},null,null,{"$f":"IF(M16=0,\".\",(S16-(1+H16)*R16)/M16)","v":2.4612597046093474E-3},{"$f":"IF(N16=0,0,(T16-(1+I16)*S16)/N16)","v":-2.7188364993873597E-3},{"$f":"IF(O16=0,0,(U16-(1+J16)*T16)/O16)","v":4.1004689583585603E-4},0,0,null,{"$f":"(U16/T16-1-J16)*T16/O16-AB16","v":1.8973538018496328E-18},{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C16,'ESL data'!$C$16:$C$146,0))","v":223867.45342001846},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C16,'Rate peg calcs'!$B$37:$B$164,0))*$AG16","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C16,'Rate peg calcs'!$B$37:$B$164,0))*$AG16","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C16,'Rate peg calcs'!$B$37:$B$164,0))*$AG16","v":111933.72671000923},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C16,'Rate peg calcs'!$B$37:$B$164,0))*$AG16","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C16,'Rate peg calcs'!$B$37:$B$164,0))*$AG16","v":0},{"$f":"AG16-SUM(AH16:AL16)","v":111933.72671000923},{"$f":"1-AM16/AG16","v":0.5},null,{"$f":"AG16/M16","v":9.3985553651117042E-3},1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C16,'Rate peg & SV'!$B$16:$B$143,0)))*AQ16","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C16,'Rate peg & SV'!$B$16:$B$143,0)))*AR16","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C16,'Rate peg & SV'!$B$16:$B$143,0)))*AS16","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C16,'Rate peg & SV'!$B$16:$B$143,0)))*AT16","v":1.0868},{"$f":"AH16*AQ16","v":0},{"$f":"AI16*AR16","v":0},{"$f":"AJ16*AS16","v":121649.57418843803},{"$f":"AK16*AT16","v":0},{"$f":"AL16*AU16","v":0},null,null,{"$f":"IF(M16=0,0,AV16/M16)","v":0},{"$f":"IF(N16=0,0,AW16/N16)","v":0},3.701573329916474E-3,0,0,null,null,null,{"$f":"(M16-R16)*(1+H16)","v":23956205.052563261},{"$f":"BK16+S16","v":24888500.152563263},4.4885904873298133E-2,{"$f":"BM16-H16","v":2.4612597046094545E-3},0,1.0711917464156784E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C17,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},{"$f":"TPI!B18","v":54},{"$f":"TPI!C18","v":"Ballina"},{"$f":"TPI!D18","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":0.04},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7742062032720416E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.4808660654154444E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B18,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C17,TPI!$B$16:$B$143,0))","v":28350153.999999996},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C17,TPI!$B$16:$B$143,0))","v":30010786},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C17,TPI!$B$16:$B$143,0))","v":31423374},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C17,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C17,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":462441.77498120081},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":566366.01},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":517470.31},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":518042},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.9574042183002618E-3,-2.3415421736253227E-3,{"$f":"IF(O17=0,0,(U17-(1+J17)*T17)/O17)","v":-5.5502500843448792E-4},0,0,null,-2.4936649967166602E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C17,'ESL data'!$C$16:$C$146,0))","v":140409.3495688588},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C17,'Rate peg calcs'!$B$37:$B$164,0))*$AG17","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C17,'Rate peg calcs'!$B$37:$B$164,0))*$AG17","v":70204.6747844294},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C17,'Rate peg calcs'!$B$37:$B$164,0))*$AG17","v":35102.3373922147},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C17,'Rate peg calcs'!$B$37:$B$164,0))*$AG17","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C17,'Rate peg calcs'!$B$37:$B$164,0))*$AG17","v":0},35102.3373922147,0.75,null,4.9526838397018517E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C17,'Rate peg & SV'!$B$16:$B$143,0)))*AQ17","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C17,'Rate peg & SV'!$B$16:$B$143,0)))*AR17","v":1.0857480000000002},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C17,'Rate peg & SV'!$B$16:$B$143,0)))*AS17","v":1.0857480000000002},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C17,'Rate peg & SV'!$B$16:$B$143,0)))*AT17","v":1.0857480000000002},0,73434.089824513154,38112.292618922329,0,0,null,null,0,2.4469232436802272E-3,1.2128644307553456E-3,0,0,null,null,null,29098726.232956737,29665092.242956739,4.6382049386988866E-2,2.9574042183001872E-3,0,-7.4593109467002705E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C18,'RFS districts & sharing'!$D$13:$D$119,0))","v":38},{"$f":"TPI!B19","v":55},{"$f":"TPI!C19","v":"Balranald"},{"$f":"TPI!D19","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6831815995662161E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B19,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C18,TPI!$B$16:$B$143,0))","v":3454000.0000000005},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C18,TPI!$B$16:$B$143,0))","v":3809300.0000000005},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C18,TPI!$B$16:$B$143,0))","v":3967864.9999999995},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C18,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C18,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":371122.80708818918},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":379056.28},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":370964.02},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":392282},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-2.2636378383758455E-3,-5.7894078064106872E-3,1.8310118875833859E-3,0,0,null,-3.903127820947816E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C18,'ESL data'!$C$16:$C$146,0))","v":102830.94729827519},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C18,'Rate peg calcs'!$B$37:$B$164,0))*$AG18","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C18,'Rate peg calcs'!$B$37:$B$164,0))*$AG18","v":51415.473649137595},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C18,'Rate peg calcs'!$B$37:$B$164,0))*$AG18","v":25707.736824568798},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C18,'Rate peg calcs'!$B$37:$B$164,0))*$AG18","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C18,'Rate peg calcs'!$B$37:$B$164,0))*$AG18","v":0},25707.736824568798,0.75,null,2.9771553936964439E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C18,'Rate peg & SV'!$B$16:$B$143,0)))*AQ18","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C18,'Rate peg & SV'!$B$16:$B$143,0)))*AR18","v":1.0920249999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C18,'Rate peg & SV'!$B$16:$B$143,0)))*AS18","v":1.0920249999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C18,'Rate peg & SV'!$B$16:$B$143,0)))*AT18","v":1.0920249999999998},0,53729.169963348781,28073.491305849737,0,0,null,null,0,1.4104735768605459E-2,7.0752133214839067E-3,0,0,null,null,null,3213728.0085901166,3592784.2885901164,4.0180743656663465E-2,-2.2636378383759162E-3,0,-7.0689981646054889E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C19,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},{"$f":"TPI!B20","v":2043},{"$f":"TPI!C20","v":"Bathurst Regional"},{"$f":"TPI!D20","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.442464516868868E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7493750266983617E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B20,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C19,TPI!$B$16:$B$143,0))","v":31431678},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C19,TPI!$B$16:$B$143,0))","v":33060208},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C19,TPI!$B$16:$B$143,0))","v":34975758},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C19,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C19,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":1308881.7574379749},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":1491010.13},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":1432513.05},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":1506184},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.9444844440081539E-3,-3.9113711190130011E-3,8.8546056985818757E-4,0,0,null,5.8546917314217239E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C19,'ESL data'!$C$16:$C$146,0))","v":319610.08680460486},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C19,'Rate peg calcs'!$B$37:$B$164,0))*$AG19","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C19,'Rate peg calcs'!$B$37:$B$164,0))*$AG19","v":159805.04340230243},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C19,'Rate peg calcs'!$B$37:$B$164,0))*$AG19","v":79902.521701151214},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C19,'Rate peg calcs'!$B$37:$B$164,0))*$AG19","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C19,'Rate peg calcs'!$B$37:$B$164,0))*$AG19","v":0},79902.521701151214,0.75,null,1.0168406752086377E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C19,'Rate peg & SV'!$B$16:$B$143,0)))*AQ19","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C19,'Rate peg & SV'!$B$16:$B$143,0)))*AR19","v":1.0993519999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C19,'Rate peg & SV'!$B$16:$B$143,0)))*AS19","v":1.0993519999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C19,'Rate peg & SV'!$B$16:$B$143,0)))*AT19","v":1.0993519999999999},0,167475.68548561295,87840.997037203982,0,0,null,null,0,5.0657783364706282E-3,2.5114822968870035E-3,0,0,null,null,null,31460990.777126554,32952000.907126553,4.8369129612696904E-2,3.9444844440082241E-3,0,7.0256300777060687E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C20,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B21","v":2099},{"$f":"TPI!C21","v":"Bayside"},{"$f":"TPI!D21","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.10983446886912E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B21,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C20,TPI!$B$16:$B$143,0))","v":103412750.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C20,TPI!$B$16:$B$143,0))","v":108792880},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C20,TPI!$B$16:$B$143,0))","v":116149792},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C20,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C20,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":3034330.7007406168},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":3722119.57},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":3434009.11},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":3598133},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.3913066553551289E-3,-4.7385987434139347E-3,2.4464286711198383E-4,0,0,null,-2.0599841277224584E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C20,'ESL data'!$C$16:$C$146,0))","v":508943.70723071508},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C20,'Rate peg calcs'!$B$37:$B$164,0))*$AG20","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C20,'Rate peg calcs'!$B$37:$B$164,0))*$AG20","v":491913.93739352096},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C20,'Rate peg calcs'!$B$37:$B$164,0))*$AG20","v":17029.769837194122},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C20,'Rate peg calcs'!$B$37:$B$164,0))*$AG20","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C20,'Rate peg calcs'!$B$37:$B$164,0))*$AG20","v":0},0,1,null,4.9214792403183931E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C20,'Rate peg & SV'!$B$16:$B$143,0)))*AQ20","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C20,'Rate peg & SV'!$B$16:$B$143,0)))*AR20","v":1.111928},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C20,'Rate peg & SV'!$B$16:$B$143,0)))*AS20","v":1.111928},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C20,'Rate peg & SV'!$B$16:$B$143,0)))*AT20","v":1.111928},0,515525.80638840998,18935.877915531586,0,0,null,null,0,4.7385987611359304E-3,1.6302980478459734E-4,0,0,null,null,null,104687507.07984023,108409626.64984022,4.8319724613459236E-2,5.3913066553550604E-3,0,-6.852157730108388E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C21,'RFS districts & sharing'!$D$13:$D$119,0))","v":28},{"$f":"TPI!B22","v":60},{"$f":"TPI!C22","v":"Bega Valley"},{"$f":"TPI!D22","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6424645168688675E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7756052939969915E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.4808660654154444E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B22,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C21,TPI!$B$16:$B$143,0))","v":33238200},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C21,TPI!$B$16:$B$143,0))","v":32691464},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C21,TPI!$B$16:$B$143,0))","v":41889717},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C21,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C21,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":1062706.0124681462},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":1149218.7},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":1101672.81},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":1145667},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.1185003395005773E-3,-3.1331738179973603E-3,1.3479286586732625E-4,0,0,null,-3.5236570605778894E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C21,'ESL data'!$C$16:$C$146,0))","v":300947.0250458282},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C21,'Rate peg calcs'!$B$37:$B$164,0))*$AG21","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C21,'Rate peg calcs'!$B$37:$B$164,0))*$AG21","v":150473.5125229141},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C21,'Rate peg calcs'!$B$37:$B$164,0))*$AG21","v":75236.756261457049},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C21,'Rate peg calcs'!$B$37:$B$164,0))*$AG21","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C21,'Rate peg calcs'!$B$37:$B$164,0))*$AG21","v":0},75236.756261457049,0.75,null,9.054251585399577E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C21,'Rate peg & SV'!$B$16:$B$143,0)))*AQ21","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C21,'Rate peg & SV'!$B$16:$B$143,0)))*AR21","v":1.100401},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C21,'Rate peg & SV'!$B$16:$B$143,0)))*AS21","v":1.100401},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C21,'Rate peg & SV'!$B$16:$B$143,0)))*AT21","v":1.100401},0,157846.71463653687,82790.601826863596,0,0,null,null,0,4.8283770539164859E-3,1.976394393565934E-3,0,0,null,null,null,33669229.879030302,34818448.579030305,4.754314550818961E-2,1.1185003395009357E-3,0,3.5843723822370777E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C22,'RFS districts & sharing'!$D$13:$D$119,0))","v":4},{"$f":"TPI!B23","v":61},{"$f":"TPI!C23","v":"Bellingen"},{"$f":"TPI!D23","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7922070113874606E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B23,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C22,TPI!$B$16:$B$143,0))","v":9965160},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C22,TPI!$B$16:$B$143,0))","v":10808640},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C22,TPI!$B$16:$B$143,0))","v":11562480},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C22,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C22,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":660448.53033213085},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":698379.95},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":675597.27},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":708639},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.9336992969646632E-4,-4.5580844056258884E-3,1.1116724787071206E-3,0,0,null,2.6020852139652106E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C22,'ESL data'!$C$16:$C$146,0))","v":182836.62565881782},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C22,'Rate peg calcs'!$B$37:$B$164,0))*$AG22","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C22,'Rate peg calcs'!$B$37:$B$164,0))*$AG22","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C22,'Rate peg calcs'!$B$37:$B$164,0))*$AG22","v":91418.312829408911},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C22,'Rate peg calcs'!$B$37:$B$164,0))*$AG22","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C22,'Rate peg calcs'!$B$37:$B$164,0))*$AG22","v":0},91418.312829408911,0.5,null,1.8347585553951749E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C22,'Rate peg & SV'!$B$16:$B$143,0)))*AQ22","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C22,'Rate peg & SV'!$B$16:$B$143,0)))*AR22","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C22,'Rate peg & SV'!$B$16:$B$143,0)))*AS22","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C22,'Rate peg & SV'!$B$16:$B$143,0)))*AT22","v":1.0888899999999999},0,0,99544.486656815061,0,0,null,null,{"$f":"IF(M22=0,0,AV22/M22)","v":0},0,8.6092677917553213E-3,0,0,null,null,null,9699644.1929877214,10398024.142987721,4.3437751424735938E-2,9.9336992969655674E-4,0,9.042246118529107E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C23,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},{"$f":"TPI!B24","v":62},{"$f":"TPI!C24","v":"Berrigan"},{"$f":"TPI!D24","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3650517463412634E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B24,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C23,TPI!$B$16:$B$143,0))","v":5917122},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C23,TPI!$B$16:$B$143,0))","v":6198940},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C23,TPI!$B$16:$B$143,0))","v":6505074},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C23,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C23,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":291069.84365249501},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":320215.67999999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":307224.05},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":321629},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.8377912204306356E-3,-4.3506164169839559E-3,8.0315042998793803E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C23,'ESL data'!$C$16:$C$146,0))","v":76925.384353129077},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C23,'Rate peg calcs'!$B$37:$B$164,0))*$AG23","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C23,'Rate peg calcs'!$B$37:$B$164,0))*$AG23","v":38462.692176564538},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C23,'Rate peg calcs'!$B$37:$B$164,0))*$AG23","v":19231.346088282269},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C23,'Rate peg calcs'!$B$37:$B$164,0))*$AG23","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C23,'Rate peg calcs'!$B$37:$B$164,0))*$AG23","v":0},19231.346088282269,0.75,null,1.3000472924697019E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C23,'Rate peg & SV'!$B$16:$B$143,0)))*AQ23","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C23,'Rate peg & SV'!$B$16:$B$143,0)))*AR23","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C23,'Rate peg & SV'!$B$16:$B$143,0)))*AS23","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C23,'Rate peg & SV'!$B$16:$B$143,0)))*AT23","v":1.09307},0,40193.513324509942,21021.207468718701,0,0,null,null,0,6.4839332731902455E-3,3.2315093523484439E-3,0,0,null,null,null,5864846.4603825081,6185062.1403825078,4.5282172715470193E-2,2.8377912204308117E-3,0,1.7607443281164592E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C24,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},{"$f":"TPI!B25","v":64},{"$f":"TPI!C25","v":"Blacktown"},{"$f":"TPI!D25","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.4928417958104168E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.6578908657571376E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.3519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B25,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C24,TPI!$B$16:$B$143,0))","v":205119636.99999997},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C24,TPI!$B$16:$B$143,0))","v":223880769},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C24,TPI!$B$16:$B$143,0))","v":238586346},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C24,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C24,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":4709921.7117860112},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":6310924.0899999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":6271180.6600000001},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":6637202},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.3143374847196947E-3,-1.772410508528209E-3,1.2739162364986171E-4,0,0,null,-4.7162794503119443E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C24,'ESL data'!$C$16:$C$146,0))","v":1559649.809676371},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C24,'Rate peg calcs'!$B$37:$B$164,0))*$AG24","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C24,'Rate peg calcs'!$B$37:$B$164,0))*$AG24","v":779824.90483818552},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C24,'Rate peg calcs'!$B$37:$B$164,0))*$AG24","v":389912.45241909276},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C24,'Rate peg calcs'!$B$37:$B$164,0))*$AG24","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C24,'Rate peg calcs'!$B$37:$B$164,0))*$AG24","v":0},389912.45241909288,0.75,null,7.6036104221282883E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C24,'Rate peg & SV'!$B$16:$B$143,0)))*AQ24","v":1.071},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C24,'Rate peg & SV'!$B$16:$B$143,0)))*AR24","v":1.1341889999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C24,'Rate peg & SV'!$B$16:$B$143,0)))*AS24","v":1.1341889999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C24,'Rate peg & SV'!$B$16:$B$143,0)))*AT24","v":1.1341889999999999},0,835192.47308169666,442234.41449675837,0,0,null,null,0,3.7305235139767482E-3,1.8535612867668393E-3,0,0,null,null,null,213422001.04531181,219732925.13531181,7.1242755442824102E-2,6.3143374847199341E-3,0,2.3939183968479938E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C25,'RFS districts & sharing'!$D$13:$D$119,0))","v":33},{"$f":"TPI!B26","v":65},{"$f":"TPI!C26","v":"Bland"},{"$f":"TPI!D26","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8675963780162255E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B26,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C25,TPI!$B$16:$B$143,0))","v":7453955.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C25,TPI!$B$16:$B$143,0))","v":7796744.9999999991},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C25,TPI!$B$16:$B$143,0))","v":8131768},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C25,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C25,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":649987.02901239344},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":666804.87},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":649441.05000000016},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":685329.60000000009},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-1.4449315824540403E-3,-5.5347636738864378E-3,2.0268783903027786E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C25,'ESL data'!$C$16:$C$146,0))","v":179692.72793320098},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C25,'Rate peg calcs'!$B$37:$B$164,0))*$AG25","v":26235.138278247341},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C25,'Rate peg calcs'!$B$37:$B$164,0))*$AG25","v":63611.225688353145},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C25,'Rate peg calcs'!$B$37:$B$164,0))*$AG25","v":44923.181983300245},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C25,'Rate peg calcs'!$B$37:$B$164,0))*$AG25","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C25,'Rate peg calcs'!$B$37:$B$164,0))*$AG25","v":0},44923.181983300252,0.75,null,2.4107028258981002E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C25,'Rate peg & SV'!$B$16:$B$143,0)))*AQ25","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C25,'Rate peg & SV'!$B$16:$B$143,0)))*AR25","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C25,'Rate peg & SV'!$B$16:$B$143,0)))*AS25","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C25,'Rate peg & SV'!$B$16:$B$143,0)))*AT25","v":1.0888899999999999},26235.138278247341,66473.730844329039,48916.403629795801,0,0,null,null,3.5196261258112261E-3,8.525831080063417E-3,6.0154696530687795E-3,0,0,null,null,null,7092759.2256726148,7759564.0956726149,4.0999449912585417E-2,-1.4449315824539635E-3,0,7.6761513811973714E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C26,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},{"$f":"TPI!B27","v":66},{"$f":"TPI!C27","v":"Blayney"},{"$f":"TPI!D27","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.4444381495039378E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7311869843919931E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B27,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C26,TPI!$B$16:$B$143,0))","v":9919942},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C26,TPI!$B$16:$B$143,0))","v":10998900},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C26,TPI!$B$16:$B$143,0))","v":12111000.000000002},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C26,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C26,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":464803.74149393418},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":484120.11},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":470315.13},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":494072.19999999995},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-6.0379221130038238E-4,-2.8974176084103119E-3,2.1868521357277374E-4,0,0,null,5.1499603193061461E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C26,'ESL data'!$C$16:$C$146,0))","v":123194.65316018692},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C26,'Rate peg calcs'!$B$37:$B$164,0))*$AG26","v":27102.823695241124},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C26,'Rate peg calcs'!$B$37:$B$164,0))*$AG26","v":34494.502884852343},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C26,'Rate peg calcs'!$B$37:$B$164,0))*$AG26","v":30798.66329004673},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C26,'Rate peg calcs'!$B$37:$B$164,0))*$AG26","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C26,'Rate peg calcs'!$B$37:$B$164,0))*$AG26","v":0},30798.663290046723,0.75,null,1.2418888453197299E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C26,'Rate peg & SV'!$B$16:$B$143,0)))*AQ26","v":1.0569999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C26,'Rate peg & SV'!$B$16:$B$143,0)))*AR26","v":1.0971659999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C26,'Rate peg & SV'!$B$16:$B$143,0)))*AS26","v":1.0971659999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C26,'Rate peg & SV'!$B$16:$B$143,0)))*AT26","v":1.0971659999999999},27102.823695241124,36460.689549288923,33791.246207287404,0,0,null,null,2.732155459703406E-3,3.3149396348079283E-3,2.79012849535855E-3,0,0,null,null,null,9969917.4129405115,10454037.522940511,5.3840589283738804E-2,-6.0379221130057309E-4,0,-1.9071116214020023E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C27,'RFS districts & sharing'!$D$13:$D$119,0))","v":22},{"$f":"TPI!B28","v":67},{"$f":"TPI!C28","v":"Blue Mountains"},{"$f":"TPI!D28","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3789863965104675E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.4519019176585619E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B28,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C27,TPI!$B$16:$B$143,0))","v":76282757},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C27,TPI!$B$16:$B$143,0))","v":79784696},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C27,TPI!$B$16:$B$143,0))","v":83451610},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C27,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C27,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":3267855.8553118561},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":3678944.36},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":3569360.01},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":3779196},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.5500109507641217E-3,-3.39269103763445E-3,1.0380289052143224E-3,0,0,null,-4.7704895589362195E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C27,'ESL data'!$C$16:$C$146,0))","v":764514.48158698622},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C27,'Rate peg calcs'!$B$37:$B$164,0))*$AG27","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C27,'Rate peg calcs'!$B$37:$B$164,0))*$AG27","v":382257.24079349311},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C27,'Rate peg calcs'!$B$37:$B$164,0))*$AG27","v":191128.62039674656},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C27,'Rate peg calcs'!$B$37:$B$164,0))*$AG27","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C27,'Rate peg calcs'!$B$37:$B$164,0))*$AG27","v":0},191128.62039674656,0.75,null,1.0022113930504456E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C27,'Rate peg & SV'!$B$16:$B$143,0)))*AQ27","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C27,'Rate peg & SV'!$B$16:$B$143,0)))*AR27","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C27,'Rate peg & SV'!$B$16:$B$143,0)))*AS27","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C27,'Rate peg & SV'!$B$16:$B$143,0)))*AT27","v":1.09307},0,399841.07386999379,208916.96109707176,0,0,null,null,0,5.0115008756816447E-3,2.5034503360339216E-3,0,0,null,null,null,76149315.338196978,79828259.698196977,4.6478428908868219E-2,3.5500109507640432E-3,0,-7.8496237287950521E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C28,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},{"$f":"TPI!B29","v":68},{"$f":"TPI!C29","v":"Bogan"},{"$f":"TPI!D29","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8865696309326361E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B29,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C28,TPI!$B$16:$B$143,0))","v":3310103.9999999995},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C28,TPI!$B$16:$B$143,0))","v":3396250},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C28,TPI!$B$16:$B$143,0))","v":3553973.9999999995},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C28,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C28,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":212080.03387945809},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":221451.28},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":215920.69},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":227893},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.1167028440233079E-4,-4.1626641724818846E-3,1.5532523798996423E-3,0,0,null,7.8062556418956319E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C28,'ESL data'!$C$16:$C$146,0))","v":57149.687668296101},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C28,'Rate peg calcs'!$B$37:$B$164,0))*$AG28","v":6857.9625201955323},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C28,'Rate peg calcs'!$B$37:$B$164,0))*$AG28","v":21716.881313952519},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C28,'Rate peg calcs'!$B$37:$B$164,0))*$AG28","v":14287.421917074025},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C28,'Rate peg calcs'!$B$37:$B$164,0))*$AG28","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C28,'Rate peg calcs'!$B$37:$B$164,0))*$AG28","v":0},14287.421917074025,0.75,null,1.7265224194857959E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C28,'Rate peg & SV'!$B$16:$B$143,0)))*AQ28","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C28,'Rate peg & SV'!$B$16:$B$143,0)))*AR28","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C28,'Rate peg & SV'!$B$16:$B$143,0)))*AS28","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C28,'Rate peg & SV'!$B$16:$B$143,0)))*AT28","v":1.087845},6857.9625201955323,22694.140973080383,15542.500495379392,0,0,null,null,2.0718269033829549E-3,6.6821173273700057E-3,4.3732735510668887E-3,0,0,null,null,null,3229517.6772193373,3450968.9572193371,4.2556051779441884E-2,1.1167028440250276E-4,0,1.7196801708335707E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C29,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},{"$f":"TPI!B30","v":72},{"$f":"TPI!C30","v":"Bourke"},{"$f":"TPI!D30","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2944229340307033E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B30,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C29,TPI!$B$16:$B$143,0))","v":2111332},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C29,TPI!$B$16:$B$143,0))","v":2202860},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C29,TPI!$B$16:$B$143,0))","v":2304750},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C29,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C29,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":240412.13599587881},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":253115.2},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":246529.01},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":261177.5},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.183574912839295E-3,-7.9242562842476109E-3,3.1594610837789297E-3,0,0,null,1.8648277366750676E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C29,'ESL data'!$C$16:$C$146,0))","v":65094.02553197863},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C29,'Rate peg calcs'!$B$37:$B$164,0))*$AG29","v":1952.8207659593588},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C29,'Rate peg calcs'!$B$37:$B$164,0))*$AG29","v":30594.192000029954},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C29,'Rate peg calcs'!$B$37:$B$164,0))*$AG29","v":16273.506382994658},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C29,'Rate peg calcs'!$B$37:$B$164,0))*$AG29","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C29,'Rate peg calcs'!$B$37:$B$164,0))*$AG29","v":0},16273.506382994659,0.75,null,3.0830786220252728E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C29,'Rate peg & SV'!$B$16:$B$143,0)))*AQ29","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C29,'Rate peg & SV'!$B$16:$B$143,0)))*AR29","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C29,'Rate peg & SV'!$B$16:$B$143,0)))*AS29","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C29,'Rate peg & SV'!$B$16:$B$143,0)))*AT29","v":1.0972500000000001},1952.8207659593588,31970.9306400313,17856.104878740887,0,0,null,null,9.2492358660758176E-4,1.4513373814055954E-2,7.7475235399678431E-3,0,0,null,null,null,1950329.9004585594,2203445.1004585596,4.3627956407878754E-2,1.1835749128393733E-3,0,7.827939685345342E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C30,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},{"$f":"TPI!B31","v":73},{"$f":"TPI!C31","v":"Brewarrina"},{"$f":"TPI!D31","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4077487299414353E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B31,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C30,TPI!$B$16:$B$143,0))","v":1163514},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C30,TPI!$B$16:$B$143,0))","v":1240415},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C30,TPI!$B$16:$B$143,0))","v":1289577},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C30,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C30,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":212888.16236251421},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":219092.88},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":214176.12},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":226574.5},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-2.4333087024364644E-3,-1.1749151401419763E-2,4.6514627705438877E-3,0,0,null,-1.214306433183765E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C30,'ESL data'!$C$16:$C$146,0))","v":55977.705554746499},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C30,'Rate peg calcs'!$B$37:$B$164,0))*$AG30","v":5373.8597332556637},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C30,'Rate peg calcs'!$B$37:$B$164,0))*$AG30","v":22614.993044117586},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C30,'Rate peg calcs'!$B$37:$B$164,0))*$AG30","v":8956.4328887594402},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C30,'Rate peg calcs'!$B$37:$B$164,0))*$AG30","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C30,'Rate peg calcs'!$B$37:$B$164,0))*$AG30","v":0},19032.419888613811,0.65999999999999992,null,4.8110899872925036E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C30,'Rate peg & SV'!$B$16:$B$143,0)))*AQ30","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C30,'Rate peg & SV'!$B$16:$B$143,0)))*AR30","v":1.0982949999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C30,'Rate peg & SV'!$B$16:$B$143,0)))*AS30","v":1.0982949999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C30,'Rate peg & SV'!$B$16:$B$143,0)))*AT30","v":1.0982949999999998},5373.8597332556637,23632.667731102876,9836.8054595600479,0,0,null,null,4.6186463878008033E-3,1.9052226658902768E-2,7.6279318408749904E-3,0,0,null,null,null,990974.56334921275,1210067.4433492129,4.0011072792603075E-2,-2.4333087024363056E-3,0,1.5872719805187785E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C31,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B32","v":74},{"$f":"TPI!C32","v":"Broken Hill"},{"$f":"TPI!D32","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9778691386698622E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B32,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C31,TPI!$B$16:$B$143,0))","v":17637296},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C31,TPI!$B$16:$B$143,0))","v":18491772},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C31,TPI!$B$16:$B$143,0))","v":19226480},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C31,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C31,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":659011.92133822141},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":801552.05},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":785485.63},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":841484},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.4965617029429448E-3,-2.5931052809501248E-3,1.6947509583977501E-3,0,0,null,9.3241386833753381E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C31,'ESL data'!$C$16:$C$146,0))","v":112697.15413397842},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C31,'Rate peg calcs'!$B$37:$B$164,0))*$AG31","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C31,'Rate peg calcs'!$B$37:$B$164,0))*$AG31","v":56348.577066989208},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C31,'Rate peg calcs'!$B$37:$B$164,0))*$AG31","v":28174.288533494604},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C31,'Rate peg calcs'!$B$37:$B$164,0))*$AG31","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C31,'Rate peg calcs'!$B$37:$B$164,0))*$AG31","v":0},28174.288533494604,0.75,null,6.3897070239099249E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C31,'Rate peg & SV'!$B$16:$B$143,0)))*AQ31","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C31,'Rate peg & SV'!$B$16:$B$143,0)))*AR31","v":1.0909599999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C31,'Rate peg & SV'!$B$16:$B$143,0)))*AS31","v":1.0909599999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C31,'Rate peg & SV'!$B$16:$B$143,0)))*AT31","v":1.0909599999999999},0,59109.657343271676,30737.021818501271,0,0,null,null,0,3.1965382951548221E-3,1.5986817045294443E-3,0,0,null,null,null,17698581.7562722,18500133.806272201,4.8921206871631595E-2,6.4965617029429171E-3,0,-2.7755575615628914E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C32,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B33","v":75},{"$f":"TPI!C33","v":"Burwood"},{"$f":"TPI!D33","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":7.5715419042755056E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1519019176585625E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B33,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C32,TPI!$B$16:$B$143,0))","v":29958929.999999996},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C32,TPI!$B$16:$B$143,0))","v":31460960},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C32,TPI!$B$16:$B$143,0))","v":34132872},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C32,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C32,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":895116.15718384134},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":1086873.19},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":1011561.56},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":1066350},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.118043678446412E-3,-5.0095321003296158E-3,3.7469440579342047E-4,0,0,null,8.1315162936412833E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C32,'ESL data'!$C$16:$C$146,0))","v":179734.15960096265},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C32,'Rate peg calcs'!$B$37:$B$164,0))*$AG32","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C32,'Rate peg calcs'!$B$37:$B$164,0))*$AG32","v":150386.15863211252},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C32,'Rate peg calcs'!$B$37:$B$164,0))*$AG32","v":29348.00096885012},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C32,'Rate peg calcs'!$B$37:$B$164,0))*$AG32","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C32,'Rate peg calcs'!$B$37:$B$164,0))*$AG32","v":0},0,1,null,5.9993517659329846E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C32,'Rate peg & SV'!$B$16:$B$143,0)))*AQ32","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C32,'Rate peg & SV'!$B$16:$B$143,0)))*AR32","v":1.1276480000000002},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C32,'Rate peg & SV'!$B$16:$B$143,0)))*AS32","v":1.1276480000000002},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C32,'Rate peg & SV'!$B$16:$B$143,0)))*AT32","v":1.1276480000000002},0,157604.69424645393,33094.214596521902,0,0,null,null,0,5.0095322662262664E-3,9.6957017260434174E-4,0,0,null,null,null,30311477.390917104,31398350.580917105,4.8046461636550797E-2,5.118043678446621E-3,0,2.0903417885520525E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C33,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},{"$f":"TPI!B34","v":76},{"$f":"TPI!C34","v":"Byron"},{"$f":"TPI!D34","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5424645168688681E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.0216546363381305E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B34,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C33,TPI!$B$16:$B$143,0))","v":29448038},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C33,TPI!$B$16:$B$143,0))","v":30982024},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C33,TPI!$B$16:$B$143,0))","v":32619300},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C33,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C33,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":523770.3542783134},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":615572.27},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":573324.61},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":586757},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.3094860590955474E-3,-2.3613555213974034E-3,-3.9335125230048986E-4,0,0,null,-2.3852447794681098E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C33,'ESL data'!$C$16:$C$146,0))","v":149317.27069018543},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C33,'Rate peg calcs'!$B$37:$B$164,0))*$AG33","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C33,'Rate peg calcs'!$B$37:$B$164,0))*$AG33","v":74658.635345092713},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C33,'Rate peg calcs'!$B$37:$B$164,0))*$AG33","v":37329.317672546356},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C33,'Rate peg calcs'!$B$37:$B$164,0))*$AG33","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C33,'Rate peg calcs'!$B$37:$B$164,0))*$AG33","v":0},37329.317672546356,0.75,null,5.0705337547508403E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C33,'Rate peg & SV'!$B$16:$B$143,0)))*AQ33","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C33,'Rate peg & SV'!$B$16:$B$143,0)))*AR33","v":1.1004},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C33,'Rate peg & SV'!$B$16:$B$143,0)))*AS33","v":1.1004},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C33,'Rate peg & SV'!$B$16:$B$143,0)))*AT33","v":1.1004},0,78242.249841657162,41077.18116687001,0,0,null,null,0,2.5254079540335118E-3,1.2592907011146777E-3,0,0,null,null,null,30238142.240292773,30853714.510292772,4.7734131227784138E-2,2.3094860590954572E-3,0,-9.0205620750793969E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C34,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},{"$f":"TPI!B35","v":77},{"$f":"TPI!C35","v":"Cabonne"},{"$f":"TPI!D35","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1831999503791684E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B35,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C34,TPI!$B$16:$B$143,0))","v":11627970},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C34,TPI!$B$16:$B$143,0))","v":12149170},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C34,TPI!$B$16:$B$143,0))","v":12647016},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C34,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C34,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":725125.71714881307},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":761499.59},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":737179.51},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":773201},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.8128437557532259E-4,-4.6237833918710133E-3,1.0481591259636858E-3,0,0,null,-4.9873299934333204E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C34,'ESL data'!$C$16:$C$146,0))","v":191968.80324381098},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C34,'Rate peg calcs'!$B$37:$B$164,0))*$AG34","v":19196.880324381098},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C34,'Rate peg calcs'!$B$37:$B$164,0))*$AG34","v":76787.521297524392},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C34,'Rate peg calcs'!$B$37:$B$164,0))*$AG34","v":47992.200810952745},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C34,'Rate peg calcs'!$B$37:$B$164,0))*$AG34","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C34,'Rate peg calcs'!$B$37:$B$164,0))*$AG34","v":0},47992.200810952752,0.75,null,1.6509227598954158E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C34,'Rate peg & SV'!$B$16:$B$143,0)))*AQ34","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C34,'Rate peg & SV'!$B$16:$B$143,0)))*AR34","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C34,'Rate peg & SV'!$B$16:$B$143,0)))*AS34","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C34,'Rate peg & SV'!$B$16:$B$143,0)))*AT34","v":1.0909800000000001},19196.880324381098,80242.959755912991,52358.531240733231,0,0,null,null,1.6509227598954159E-3,6.6048100204304482E-3,4.1399909070039317E-3,0,0,null,null,null,11365608.764973534,12127108.354973534,4.2925665870614971E-2,4.8128437557558995E-4,0,2.6736425573492539E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C35,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},{"$f":"TPI!B36","v":78},{"$f":"TPI!C36","v":"Camden"},{"$f":"TPI!D36","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.9000000000000006E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.9928417958104172E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":7.0112701575115358E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.0519019176585619E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B36,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C35,TPI!$B$16:$B$143,0))","v":75941208},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C35,TPI!$B$16:$B$143,0))","v":84015136},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C35,TPI!$B$16:$B$143,0))","v":92668225},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C35,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C35,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":1166418.320446366},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":2167867.98},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":2556608.16},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":2324042},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.2113105597786524E-2,2.8178862825861779E-3,-3.903425329038682E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C35,'ESL data'!$C$16:$C$146,0))","v":337024.89405241795},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C35,'Rate peg calcs'!$B$37:$B$164,0))*$AG35","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C35,'Rate peg calcs'!$B$37:$B$164,0))*$AG35","v":168512.44702620897},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C35,'Rate peg calcs'!$B$37:$B$164,0))*$AG35","v":84256.223513104487},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C35,'Rate peg calcs'!$B$37:$B$164,0))*$AG35","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C35,'Rate peg calcs'!$B$37:$B$164,0))*$AG35","v":0},84256.223513104487,0.75,null,4.4379712007269877E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C35,'Rate peg & SV'!$B$16:$B$143,0)))*AQ35","v":1.0820000000000001},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C35,'Rate peg & SV'!$B$16:$B$143,0)))*AR35","v":1.1631500000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C35,'Rate peg & SV'!$B$16:$B$143,0)))*AS35","v":1.1631500000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C35,'Rate peg & SV'!$B$16:$B$143,0)))*AT35","v":1.1631500000000001},0,182330.46768235811,98002.626379267502,0,0,null,null,0,2.1702097546132415E-3,1.0575645144737314E-3,0,0,null,null,null,80003672.424994782,82171540.404994786,8.2041523555890672E-2,1.21131055977865E-2,0,-2.4286128663675299E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C36,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},{"$f":"TPI!B37","v":79},{"$f":"TPI!C37","v":"Campbelltown"},{"$f":"TPI!D37","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7928417958104173E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.4698446208247653E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.551901917658562E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B37,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C36,TPI!$B$16:$B$143,0))","v":105957143.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C36,TPI!$B$16:$B$143,0))","v":112332987},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C36,TPI!$B$16:$B$143,0))","v":120132850},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C36,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C36,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":2297402.48148213},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":2892134.32},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":2751229.34},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":2894361},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.5737451376323306E-3,-2.6626215639538433E-3,3.7800395406714643E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C36,'ESL data'!$C$16:$C$146,0))","v":630846.76882976992},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C36,'Rate peg calcs'!$B$37:$B$164,0))*$AG36","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C36,'Rate peg calcs'!$B$37:$B$164,0))*$AG36","v":315423.38441488496},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C36,'Rate peg calcs'!$B$37:$B$164,0))*$AG36","v":157711.69220744248},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C36,'Rate peg calcs'!$B$37:$B$164,0))*$AG36","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C36,'Rate peg calcs'!$B$37:$B$164,0))*$AG36","v":0},157711.69220744248,0.75,null,5.9537917408359932E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C36,'Rate peg & SV'!$B$16:$B$143,0)))*AQ36","v":1.0529999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C36,'Rate peg & SV'!$B$16:$B$143,0)))*AR36","v":1.1109149999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C36,'Rate peg & SV'!$B$16:$B$143,0)))*AS36","v":1.1109149999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C36,'Rate peg & SV'!$B$16:$B$143,0)))*AT36","v":1.1109149999999999},0,332140.82378887385,175204.28454863094,0,0,null,null,0,2.9567523543985691E-3,1.4584211108671021E-3,0,0,null,null,null,108627988.93544641,111520123.2554464,5.2502163095736298E-2,4.573745137632125E-3,0,-2.0556473190325164E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C37,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B38","v":1989},{"$f":"TPI!C38","v":"Canada Bay"},{"$f":"TPI!D38","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8226692600479187E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B38,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C37,TPI!$B$16:$B$143,0))","v":49829315.399999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C37,TPI!$B$16:$B$143,0))","v":52554177},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C37,TPI!$B$16:$B$143,0))","v":55108816},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C37,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C37,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":2228378.0972960377},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":2808190.07},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":2667494.5},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":2830925},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.7161926164964548E-3,-4.7197654445165858E-3,1.1495206629201201E-3,0,0,null,8.8904578143811364E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C37,'ESL data'!$C$16:$C$146,0))","v":487196.30608698097},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C37,'Rate peg calcs'!$B$37:$B$164,0))*$AG37","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C37,'Rate peg calcs'!$B$37:$B$164,0))*$AG37","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C37,'Rate peg calcs'!$B$37:$B$164,0))*$AG37","v":243598.15304349049},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C37,'Rate peg calcs'!$B$37:$B$164,0))*$AG37","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C37,'Rate peg calcs'!$B$37:$B$164,0))*$AG37","v":0},243598.15304349049,0.5,null,9.7773028221652229E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C37,'Rate peg & SV'!$B$16:$B$143,0)))*AQ37","v":1.0529999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C37,'Rate peg & SV'!$B$16:$B$143,0)))*AR37","v":1.0930139999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C37,'Rate peg & SV'!$B$16:$B$143,0)))*AS37","v":1.0930139999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C37,'Rate peg & SV'!$B$16:$B$143,0)))*AT37","v":1.0930139999999999},0,0,266256.19165067771,0,0,null,null,0,0,4.8314627490940419E-3,0,0,null,null,null,49644370.234431952,52452560.304431953,5.2644610574600792E-2,9.7161926164966161E-3,0,1.6132928326584306E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C38,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B39","v":2080},{"$f":"TPI!C39","v":"Canterbury Bankstown"},{"$f":"TPI!D39","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.5133697570600888E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B39,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C38,TPI!$B$16:$B$143,0))","v":207360846},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C38,TPI!$B$16:$B$143,0))","v":223243788},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C38,TPI!$B$16:$B$143,0))","v":239872941},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C38,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C38,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":5399119.2051993422},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":6915090.4699999997},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":6346742.4900000002},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":6553029},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.1930477412994005E-3,-4.2536569333177787E-3,-2.1210091663136478E-4,0,0,null,-8.4025668367626594E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C38,'ESL data'!$C$16:$C$146,0))","v":888651.92994137853},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C38,'Rate peg calcs'!$B$37:$B$164,0))*$AG38","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C38,'Rate peg calcs'!$B$37:$B$164,0))*$AG38","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C38,'Rate peg calcs'!$B$37:$B$164,0))*$AG38","v":444325.96497068927},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C38,'Rate peg calcs'!$B$37:$B$164,0))*$AG38","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C38,'Rate peg calcs'!$B$37:$B$164,0))*$AG38","v":0},444325.96497068927,0.5,null,4.285533875288002E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C38,'Rate peg & SV'!$B$16:$B$143,0)))*AQ38","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C38,'Rate peg & SV'!$B$16:$B$143,0)))*AR38","v":1.1066949999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C38,'Rate peg & SV'!$B$16:$B$143,0)))*AS38","v":1.1066949999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C38,'Rate peg & SV'!$B$16:$B$143,0)))*AT38","v":1.1066949999999998},0,0,491733.32380323682,0,0,null,null,0,0,2.0499741311098395E-3,0,0,null,null,null,210631624.21418834,217546714.68418834,4.9121465699403677E-2,6.1930477412995011E-3,0,1.0061396160665481E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C39,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},{"$f":"TPI!B40","v":81},{"$f":"TPI!C40","v":"Carrathool"},{"$f":"TPI!D40","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.2444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.755989747221878E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B40,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C39,TPI!$B$16:$B$143,0))","v":3756013.9999999995},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C39,TPI!$B$16:$B$143,0))","v":3975239.9999999995},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C39,TPI!$B$16:$B$143,0))","v":4166240},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C39,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C39,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":324222.09914075321},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":333637.59000000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":326184.34000000003},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":344274},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-2.0202631292677276E-3,-5.027279780158737E-3,2.0024521008161185E-3,0,0,null,1.3444106938820255E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C39,'ESL data'!$C$16:$C$146,0))","v":89545.402441650222},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C39,'Rate peg calcs'!$B$37:$B$164,0))*$AG39","v":15580.900024847137},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C39,'Rate peg calcs'!$B$37:$B$164,0))*$AG39","v":29191.801195977972},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C39,'Rate peg calcs'!$B$37:$B$164,0))*$AG39","v":22386.350610412555},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C39,'Rate peg calcs'!$B$37:$B$164,0))*$AG39","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C39,'Rate peg calcs'!$B$37:$B$164,0))*$AG39","v":0},22386.350610412555,0.75,null,2.3840540115572049E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C39,'Rate peg & SV'!$B$16:$B$143,0)))*AQ39","v":1.0549999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C39,'Rate peg & SV'!$B$16:$B$143,0)))*AR39","v":1.0972},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C39,'Rate peg & SV'!$B$16:$B$143,0)))*AS39","v":1.0972},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C39,'Rate peg & SV'!$B$16:$B$143,0)))*AT39","v":1.0972},15580.900024847137,30797.350261756757,24562.303889744653,0,0,null,null,4.1482539801095362E-3,7.7472933110344939E-3,5.895556638538503E-3,0,0,null,null,null,3611770.1045194957,3945407.6945194956,5.0424118365771875E-2,-2.0202631292675077E-3,0,2.198762005800603E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C40,'RFS districts & sharing'!$D$13:$D$119,0))","v":16},{"$f":"TPI!B41","v":2088},{"$f":"TPI!C41","v":"Central Coast"},{"$f":"TPI!D41","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2868569329767486E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.1519019176585623E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B41,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C40,TPI!$B$16:$B$143,0))","v":212637414},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C40,TPI!$B$16:$B$143,0))","v":223422072},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C40,TPI!$B$16:$B$143,0))","v":234919061.99999997},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C40,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C40,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":6314725.351847183},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":7591466.1500000004},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":7203131.3600000003},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":7505466},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.7294575777623244E-3,-3.1947160662168521E-3,3.2053169245454372E-4,0,0,null,2.0057740190981832E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C40,'ESL data'!$C$16:$C$146,0))","v":1489405.048002813},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C40,'Rate peg calcs'!$B$37:$B$164,0))*$AG40","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C40,'Rate peg calcs'!$B$37:$B$164,0))*$AG40","v":744702.52400140651},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C40,'Rate peg calcs'!$B$37:$B$164,0))*$AG40","v":372351.26200070325},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C40,'Rate peg calcs'!$B$37:$B$164,0))*$AG40","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C40,'Rate peg calcs'!$B$37:$B$164,0))*$AG40","v":0},372351.26200070325,0.75,null,7.0044354847299496E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C40,'Rate peg & SV'!$B$16:$B$143,0)))*AQ40","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C40,'Rate peg & SV'!$B$16:$B$143,0)))*AR40","v":1.093064},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C40,'Rate peg & SV'!$B$16:$B$143,0)))*AS40","v":1.093064},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C40,'Rate peg & SV'!$B$16:$B$143,0)))*AT40","v":1.093064},0,780448.24515347404,407003.75984753674,0,0,null,null,0,3.4931564198969296E-3,1.7325276049652233E-3,0,0,null,null,null,215179795.26068053,222771261.41068053,4.7657875535866534E-2,4.7294575777623582E-3,0,3.3827107781547738E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C41,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},{"$f":"TPI!B42","v":83},{"$f":"TPI!C42","v":"Central Darling"},{"$f":"TPI!D42","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0944229340307031E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.5881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B42,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C41,TPI!$B$16:$B$143,0))","v":915670.99999999988},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C41,TPI!$B$16:$B$143,0))","v":957219.99999999988},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C41,TPI!$B$16:$B$143,0))","v":1004561.9999999999},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C41,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C41,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":248989.33094722376},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":252754.99},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":246646.14},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":260219},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-7.4290210109770709E-3,-1.719323486499133E-2,4.7013136487800708E-3,0,0,null,4.6837533851373792E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C41,'ESL data'!$C$16:$C$146,0))","v":70706.535487086774},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C41,'Rate peg calcs'!$B$37:$B$164,0))*$AG41","v":8767.6104003987602},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C41,'Rate peg calcs'!$B$37:$B$164,0))*$AG41","v":26585.657343144627},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C41,'Rate peg calcs'!$B$37:$B$164,0))*$AG41","v":7070.6535487086776},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C41,'Rate peg calcs'!$B$37:$B$164,0))*$AG41","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C41,'Rate peg calcs'!$B$37:$B$164,0))*$AG41","v":0},28282.614194834707,0.60000000000000009,null,7.7218275436359549E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C41,'Rate peg & SV'!$B$16:$B$143,0)))*AQ41","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C41,'Rate peg & SV'!$B$16:$B$143,0)))*AR41","v":1.1003849999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C41,'Rate peg & SV'!$B$16:$B$143,0)))*AS41","v":1.1003849999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C41,'Rate peg & SV'!$B$16:$B$143,0)))*AT41","v":1.1003849999999999},8767.6104003987602,27782.011923586135,7780.4411051957977,0,0,null,null,9.5750661541085837E-3,2.9023643387712478E-2,7.7451079228517492E-3,0,0,null,null,null,694978.5601498019,947733.55014980189,3.5015360484062619E-2,-7.4290210109767621E-3,0,3.0878077872387166E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C42,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},{"$f":"TPI!B43","v":84},{"$f":"TPI!C43","v":"Cessnock"},{"$f":"TPI!D43","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.0424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6327150922262826E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B43,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C42,TPI!$B$16:$B$143,0))","v":47223810},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C42,TPI!$B$16:$B$143,0))","v":50499774},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C42,TPI!$B$16:$B$143,0))","v":53869197},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C42,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C42,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":1385668.9754527817},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":1589644.09},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":1521048.0549999999},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":1584298.9749999999},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.8397380079826545E-3,-2.8166406580376652E-3,1.065939455129246E-4,0,0,null,6.9931040125315036E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C42,'ESL data'!$C$16:$C$146,0))","v":365687.7730365739},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C42,'Rate peg calcs'!$B$37:$B$164,0))*$AG42","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C42,'Rate peg calcs'!$B$37:$B$164,0))*$AG42","v":182843.88651828695},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C42,'Rate peg calcs'!$B$37:$B$164,0))*$AG42","v":91421.943259143474},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C42,'Rate peg calcs'!$B$37:$B$164,0))*$AG42","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C42,'Rate peg calcs'!$B$37:$B$164,0))*$AG42","v":0},91421.943259143503,0.75,null,7.743715999123618E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C42,'Rate peg & SV'!$B$16:$B$143,0)))*AQ42","v":1.0529999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C42,'Rate peg & SV'!$B$16:$B$143,0)))*AR42","v":1.1024909999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C42,'Rate peg & SV'!$B$16:$B$143,0)))*AS42","v":1.1024909999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C42,'Rate peg & SV'!$B$16:$B$143,0)))*AT42","v":1.1024909999999999},0,192534.61250375616,100791.86964571633,0,0,null,null,0,3.8125836464883221E-3,1.8710483032764779E-3,0,0,null,null,null,48149513.020902328,49739157.110902332,5.3264383176671481E-2,2.8397380079828033E-3,0,1.4875253806501121E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C43,'RFS districts & sharing'!$D$13:$D$119,0))","v":3},{"$f":"TPI!B44","v":2037},{"$f":"TPI!C44","v":"Clarence Valley"},{"$f":"TPI!D44","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.5E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.442464516868868E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1011446281058815E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.180866065415445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B44,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C43,TPI!$B$16:$B$143,0))","v":41005870},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C43,TPI!$B$16:$B$143,0))","v":43258899},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C43,TPI!$B$16:$B$143,0))","v":44705066},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C43,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C43,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":1631231.5466921185},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":1765080.43},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":1693733.96},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":1762613},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.496907653906936E-3,-3.3226682731036035E-3,-4.3254792914463332E-5,0,0,null,1.8092623753351855E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C43,'ESL data'!$C$16:$C$146,0))","v":459728.84469900862},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C43,'Rate peg calcs'!$B$37:$B$164,0))*$AG43","v":27583.730681940517},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C43,'Rate peg calcs'!$B$37:$B$164,0))*$AG43","v":202280.69166756381},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C43,'Rate peg calcs'!$B$37:$B$164,0))*$AG43","v":114932.21117475216},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C43,'Rate peg calcs'!$B$37:$B$164,0))*$AG43","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C43,'Rate peg calcs'!$B$37:$B$164,0))*$AG43","v":0},114932.21117475216,0.75,null,1.1211293522098388E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C43,'Rate peg & SV'!$B$16:$B$143,0)))*AQ43","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C43,'Rate peg & SV'!$B$16:$B$143,0)))*AR43","v":1.0920209999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C43,'Rate peg & SV'!$B$16:$B$143,0)))*AS43","v":1.0920209999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C43,'Rate peg & SV'!$B$16:$B$143,0)))*AT43","v":1.0920209999999999},27583.730681940517,211787.88417593928,125508.38817926402,0,0,null,null,6.7267761132590331E-4,4.8958223411081098E-3,2.8074757384155078E-3,0,0,null,null,null,41123842.79524149,42888923.22524149,4.5921552822595579E-2,1.4969076539068996E-3,0,-3.6429192995512949E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C44,'RFS districts & sharing'!$D$13:$D$119,0))","v":45},{"$f":"TPI!B45","v":85},{"$f":"TPI!C45","v":"Cobar"},{"$f":"TPI!D45","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1944229340307032E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B45,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C44,TPI!$B$16:$B$143,0))","v":4440434},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C44,TPI!$B$16:$B$143,0))","v":4653385},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C44,TPI!$B$16:$B$143,0))","v":4862385},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C44,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C44,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":333820.37550239876},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":348041.98},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":337731.96},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":356280},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.1891884658133709E-5,-5.3527427086249033E-3,1.7390668915595506E-3,0,0,null,4.1199682554449168E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C44,'ESL data'!$C$16:$C$146,0))","v":91034.538703379745},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C44,'Rate peg calcs'!$B$37:$B$164,0))*$AG44","v":9103.4538703379749},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C44,'Rate peg calcs'!$B$37:$B$164,0))*$AG44","v":36413.8154813519},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C44,'Rate peg calcs'!$B$37:$B$164,0))*$AG44","v":22758.634675844936},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C44,'Rate peg calcs'!$B$37:$B$164,0))*$AG44","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C44,'Rate peg calcs'!$B$37:$B$164,0))*$AG44","v":0},22758.634675844936,0.75,null,2.0501270529722938E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C44,'Rate peg & SV'!$B$16:$B$143,0)))*AQ44","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C44,'Rate peg & SV'!$B$16:$B$143,0)))*AR44","v":1.0920249999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C44,'Rate peg & SV'!$B$16:$B$143,0)))*AS44","v":1.0920249999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C44,'Rate peg & SV'!$B$16:$B$143,0)))*AT44","v":1.0920249999999998},9103.4538703379749,38052.437178012733,24852.998031889561,0,0,null,null,2.0501270529722938E-3,8.1773670517295977E-3,5.1112772912654102E-3,0,0,null,null,null,4280916.2998285042,4628958.2798285037,4.2456273379697596E-2,1.1891884658214724E-5,0,8.101531327308481E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C45,'RFS districts & sharing'!$D$13:$D$119,0))","v":4},{"$f":"TPI!B46","v":86},{"$f":"TPI!C46","v":"Coffs Harbour"},{"$f":"TPI!D46","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.242464516868868E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4750136211381519E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.5808660654154445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B46,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C45,TPI!$B$16:$B$143,0))","v":54107826},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C45,TPI!$B$16:$B$143,0))","v":56204544},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C45,TPI!$B$16:$B$143,0))","v":58958836},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C45,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C45,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":1744470.7618316181},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":2008331.08},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":1917699.21},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":1998422},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.1863608320209973E-3,-3.2115723488042366E-3,2.0442312925530317E-4,0,0,null,-5.9360068943581368E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C45,'ESL data'!$C$16:$C$146,0))","v":444409.83841517824},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C45,'Rate peg calcs'!$B$37:$B$164,0))*$AG45","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C45,'Rate peg calcs'!$B$37:$B$164,0))*$AG45","v":222204.91920758912},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C45,'Rate peg calcs'!$B$37:$B$164,0))*$AG45","v":111102.45960379456},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C45,'Rate peg calcs'!$B$37:$B$164,0))*$AG45","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C45,'Rate peg calcs'!$B$37:$B$164,0))*$AG45","v":0},111102.45960379456,0.75,null,8.2134114650102234E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C45,'Rate peg & SV'!$B$16:$B$143,0)))*AQ45","v":1.056},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C45,'Rate peg & SV'!$B$16:$B$143,0)))*AR45","v":1.104576},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C45,'Rate peg & SV'!$B$16:$B$143,0)))*AS45","v":1.104576},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C45,'Rate peg & SV'!$B$16:$B$143,0)))*AT45","v":1.104576},0,234648.39468321411,122721.11041932098,0,0,null,null,0,4.1749007817448733E-3,2.0814710524359905E-3,0,0,null,null,null,55108485.556371354,57116816.636371352,5.5611006000709562E-2,3.1863608320208819E-3,0,-1.1535911115245767E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C46,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},{"$f":"TPI!B47","v":90},{"$f":"TPI!C47","v":"Coolamon"},{"$f":"TPI!D47","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.6444381495039379E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.0269231210049679E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B47,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C46,TPI!$B$16:$B$143,0))","v":2731458},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C46,TPI!$B$16:$B$143,0))","v":2896365},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C46,TPI!$B$16:$B$143,0))","v":3077385},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C46,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C46,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":322623.56897459656},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":335163.25},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":326634.74},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":344024.15},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-2.0760366006322612E-3,-9.9188263245004286E-3,9.9308371663619317E-4,0,0,null,2.1033522146218786E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C46,'ESL data'!$C$16:$C$146,0))","v":90493.767538813496},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C46,'Rate peg calcs'!$B$37:$B$164,0))*$AG46","v":11764.189780045755},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C46,'Rate peg calcs'!$B$37:$B$164,0))*$AG46","v":33482.693989360996},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C46,'Rate peg calcs'!$B$37:$B$164,0))*$AG46","v":22623.441884703374},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C46,'Rate peg calcs'!$B$37:$B$164,0))*$AG46","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C46,'Rate peg calcs'!$B$37:$B$164,0))*$AG46","v":0},22623.441884703381,0.75,null,3.31302064826966E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C46,'Rate peg & SV'!$B$16:$B$143,0)))*AQ46","v":1.0589999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C46,'Rate peg & SV'!$B$16:$B$143,0)))*AR46","v":1.1257169999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C46,'Rate peg & SV'!$B$16:$B$143,0)))*AS46","v":1.1257169999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C46,'Rate peg & SV'!$B$16:$B$143,0)))*AT46","v":1.1257169999999999},11764.189780045755,35458.172934733295,25467.593128122626,0,0,null,null,4.3069268427505586E-3,1.2242301275817548E-2,8.2757253733681761E-3,0,0,null,null,null,2544799.6006085873,2879962.8506085873,5.4368344894407006E-2,-2.0760366006323736E-3,0,-1.1232334506949826E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C47,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},{"$f":"TPI!B48","v":93},{"$f":"TPI!C48","v":"Coonamble"},{"$f":"TPI!D48","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6511974719348863E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2881765505651757E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B48,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C47,TPI!$B$16:$B$143,0))","v":5356105},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C47,TPI!$B$16:$B$143,0))","v":5598065},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C47,TPI!$B$16:$B$143,0))","v":5854824},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C47,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C47,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":203232.00050891371},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":214947.66},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":208118.53999999998},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":218765.52},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":0},null,null,{"$f":"IF(M47=0,\".\",(S47-(1+H47)*R47)/M47)","v":5.7683763284810581E-4},{"$f":"IF(N47=0,0,(T47-(1+I47)*S47)/N47)","v":-3.0058172114656037E-3},{"$f":"IF(O47=0,0,(U47-(1+J47)*T47)/O47)","v":6.4966512577344939E-4},{"$f":"IF(P47=0,0,(V47-(1+K47)*U47)/P47)","v":0},{"$f":"IF(Q47=0,0,(W47-(1+L47)*V47)/Q47)","v":0},null,1.951563910473908E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C47,'ESL data'!$C$16:$C$146,0))","v":56696.890297195721},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C47,'Rate peg calcs'!$B$37:$B$164,0))*$AG47","v":7937.5646416074014},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C47,'Rate peg calcs'!$B$37:$B$164,0))*$AG47","v":20410.880506990459},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C47,'Rate peg calcs'!$B$37:$B$164,0))*$AG47","v":14174.22257429893},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C47,'Rate peg calcs'!$B$37:$B$164,0))*$AG47","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C47,'Rate peg calcs'!$B$37:$B$164,0))*$AG47","v":0},14174.222574298932,0.75,null,1.058547028058556E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C47,'Rate peg & SV'!$B$16:$B$143,0)))*AQ47","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C47,'Rate peg & SV'!$B$16:$B$143,0)))*AR47","v":1.0941149999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C47,'Rate peg & SV'!$B$16:$B$143,0)))*AS47","v":1.0941149999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C47,'Rate peg & SV'!$B$16:$B$143,0)))*AT47","v":1.0941149999999999},7937.5646416074014,21329.370129805029,15508.229531879073,0,0,null,null,1.4819658392819786E-3,3.8101326315083924E-3,2.6487951699110121E-3,0,0,null,null,null,{"$f":"(M47-R47)*(1+H47)","v":5371583.5068769744},{"$f":"BK47+S47","v":5586531.1668769745},{"$f":"IF(M47=0,\".\",BL47/M47-1)","v":4.3021219127887589E-2},{"$f":"BM47-H47","v":5.7683763284820805E-4},{"$f":"(1+BM47)*M47-BL47","v":0},{"$f":"BN47-Z47","v":1.0224026486538307E-16}]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C48,'RFS districts & sharing'!$D$13:$D$119,0))","v":43},{"$f":"TPI!B49","v":2094},{"$f":"TPI!C49","v":"Cootamundra-Gundagai Regional"},{"$f":"TPI!D49","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.201962768879592E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B49,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C48,TPI!$B$16:$B$143,0))","v":11233950},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C48,TPI!$B$16:$B$143,0))","v":11805150},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C48,TPI!$B$16:$B$143,0))","v":11725660},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C48,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C48,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":696247.20059190085},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":731148.59},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":710859.74},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":747826},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.5224593398933119E-4,-4.3211176085850679E-3,1.3410346148456783E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C48,'ESL data'!$C$16:$C$146,0))","v":190828.0726646079},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C48,'Rate peg calcs'!$B$37:$B$164,0))*$AG48","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C48,'Rate peg calcs'!$B$37:$B$164,0))*$AG48","v":95414.036332303949},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C48,'Rate peg calcs'!$B$37:$B$164,0))*$AG48","v":47707.018166151975},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C48,'Rate peg calcs'!$B$37:$B$164,0))*$AG48","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C48,'Rate peg calcs'!$B$37:$B$164,0))*$AG48","v":0},47707.018166151975,0.75,null,1.6986729749073826E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C48,'Rate peg & SV'!$B$16:$B$143,0)))*AQ48","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C48,'Rate peg & SV'!$B$16:$B$143,0)))*AR48","v":1.095162},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C48,'Rate peg & SV'!$B$16:$B$143,0)))*AS48","v":1.095162},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C48,'Rate peg & SV'!$B$16:$B$143,0)))*AT48","v":1.095162},0,99898.496039922233,52246.913428879328,0,0,null,null,0,8.4622809570333492E-3,4.4557759161428295E-3,0,0,null,null,null,11006044.482706338,11737193.072706338,4.479662742902879E-2,3.5224593398940768E-4,0,7.6490463268852338E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C49,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},{"$f":"TPI!B50","v":97},{"$f":"TPI!C50","v":"Cowra"},{"$f":"TPI!D50","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":0.04},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9489086564286714E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B50,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C49,TPI!$B$16:$B$143,0))","v":7806006.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C49,TPI!$B$16:$B$143,0))","v":8190709.9999999991},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C49,TPI!$B$16:$B$143,0))","v":8545442},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C49,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C49,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":494581.47189620469},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":527239.83000000007},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":506812.42000000004},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":529252.19999999995},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.4945097320889827E-3,-5.0359040042938681E-3,8.5371009600299379E-4,0,0,null,1.7347234759768071E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C49,'ESL data'!$C$16:$C$146,0))","v":131571.46605880943},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C49,'Rate peg calcs'!$B$37:$B$164,0))*$AG49","v":4999.7157102347583},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C49,'Rate peg calcs'!$B$37:$B$164,0))*$AG49","v":60786.017319169958},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C49,'Rate peg calcs'!$B$37:$B$164,0))*$AG49","v":32892.866514702357},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C49,'Rate peg calcs'!$B$37:$B$164,0))*$AG49","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C49,'Rate peg calcs'!$B$37:$B$164,0))*$AG49","v":0},32892.866514702357,0.75,null,1.6855156043135682E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C49,'Rate peg & SV'!$B$16:$B$143,0)))*AQ49","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C49,'Rate peg & SV'!$B$16:$B$143,0)))*AR49","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C49,'Rate peg & SV'!$B$16:$B$143,0)))*AS49","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C49,'Rate peg & SV'!$B$16:$B$143,0)))*AT49","v":1.0888899999999999},4999.7157102347583,63521.388098532603,35816.713419194246,0,0,null,null,6.4049592963915595E-4,7.7552969276818021E-3,4.1913236809979224E-3,0,0,null,null,null,7621754.4624912022,8148994.2924912022,4.3938891227128352E-2,1.4945097320889708E-3,0,-1.1926223897340549E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C50,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B51","v":2090},{"$f":"TPI!C51","v":"Cumberland"},{"$f":"TPI!D51","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":7.0673081917549271E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B51,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C50,TPI!$B$16:$B$143,0))","v":111028478.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C50,TPI!$B$16:$B$143,0))","v":115420200},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C50,TPI!$B$16:$B$143,0))","v":125238456},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C50,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C50,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":3001515.6562529122},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":3908912.83},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":3644267.07},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":3844632},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.012136545144149E-3,-4.6863605906344733E-3,2.7532651277712079E-4,0,0,null,-1.951563910473908E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C50,'ESL data'!$C$16:$C$146,0))","v":497047.13367407257},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C50,'Rate peg calcs'!$B$37:$B$164,0))*$AG50","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C50,'Rate peg calcs'!$B$37:$B$164,0))*$AG50","v":497047.13367407257},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C50,'Rate peg calcs'!$B$37:$B$164,0))*$AG50","v":0},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C50,'Rate peg calcs'!$B$37:$B$164,0))*$AG50","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C50,'Rate peg calcs'!$B$37:$B$164,0))*$AG50","v":0},0,1,null,4.4767535154117766E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C50,'Rate peg & SV'!$B$16:$B$143,0)))*AQ50","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C50,'Rate peg & SV'!$B$16:$B$143,0)))*AR50","v":1.1245499999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C50,'Rate peg & SV'!$B$16:$B$143,0)))*AS50","v":1.1245499999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C50,'Rate peg & SV'!$B$16:$B$143,0)))*AT50","v":1.1245499999999999},0,521899.49035777623,0,0,0,null,null,0,4.5217344135409249E-3,0,0,0,null,null,null,112664389.97691226,116573302.80691226,4.9940554503248524E-2,7.0121365451443485E-3,0,1.9949319973733282E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C51,'RFS districts & sharing'!$D$13:$D$119,0))","v":41},{"$f":"TPI!B52","v":2098},{"$f":"TPI!C52","v":"Dubbo Regional"},{"$f":"TPI!D52","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7424645168688676E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0520219815106673E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B52,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C51,TPI!$B$16:$B$143,0))","v":42739955},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C51,TPI!$B$16:$B$143,0))","v":45566850},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C51,TPI!$B$16:$B$143,0))","v":47929916},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C51,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C51,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":1645276.7789566759},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":1836093.65},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":1769131.16},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":1853052},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.6389874204832652E-3,-3.1022861641548964E-3,6.5064603073515233E-4,0,0,null,5.2041704279304213E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C51,'ESL data'!$C$16:$C$146,0))","v":425849.12049592379},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C51,'Rate peg calcs'!$B$37:$B$164,0))*$AG51","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C51,'Rate peg calcs'!$B$37:$B$164,0))*$AG51","v":212924.5602479619},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C51,'Rate peg calcs'!$B$37:$B$164,0))*$AG51","v":106462.28012398095},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C51,'Rate peg calcs'!$B$37:$B$164,0))*$AG51","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C51,'Rate peg calcs'!$B$37:$B$164,0))*$AG51","v":0},106462.28012398095,0.75,null,9.963724119408263E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C51,'Rate peg & SV'!$B$16:$B$143,0)))*AQ51","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C51,'Rate peg & SV'!$B$16:$B$143,0)))*AR51","v":1.0941000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C51,'Rate peg & SV'!$B$16:$B$143,0)))*AS51","v":1.0941000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C51,'Rate peg & SV'!$B$16:$B$143,0)))*AT51","v":1.0941000000000001},0,223570.78826036002,116480.38068364757,0,0,null,null,0,4.9064350127419392E-3,2.4302229255658944E-3,0,0,null,null,null,43043578.753997743,44879672.403997742,5.0063632589171903E-2,2.638987420483227E-3,0,-3.8163916471489756E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C52,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},{"$f":"TPI!B53","v":104},{"$f":"TPI!C53","v":"Dungog"},{"$f":"TPI!D53","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4999999999999998E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8651035871084607E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B53,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C52,TPI!$B$16:$B$143,0))","v":10201400},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C52,TPI!$B$16:$B$143,0))","v":10743645},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C52,TPI!$B$16:$B$143,0))","v":11267784},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C52,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C52,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":659803.61305301823},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":683347.82},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":663080.69999999995},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":696682.75},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-4.3726834721175754E-4,-4.3448216227590705E-3,8.1173575134885635E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C52,'ESL data'!$C$16:$C$146,0))","v":188491.26998616679},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C52,'Rate peg calcs'!$B$37:$B$164,0))*$AG52","v":26011.795258091021},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C52,'Rate peg calcs'!$B$37:$B$164,0))*$AG52","v":68233.839734992376},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C52,'Rate peg calcs'!$B$37:$B$164,0))*$AG52","v":47122.817496541698},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C52,'Rate peg calcs'!$B$37:$B$164,0))*$AG52","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C52,'Rate peg calcs'!$B$37:$B$164,0))*$AG52","v":0},47122.817496541713,0.75,null,1.8477000214300664E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C52,'Rate peg & SV'!$B$16:$B$143,0)))*AQ52","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C52,'Rate peg & SV'!$B$16:$B$143,0)))*AR52","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C52,'Rate peg & SV'!$B$16:$B$143,0)))*AS52","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C52,'Rate peg & SV'!$B$16:$B$143,0)))*AT52","v":1.087845},26011.795258091021,71304.36252306703,51262.321399525405,0,0,null,null,2.5498260295734919E-3,6.6368874365326696E-3,4.5494590062718099E-3,0,0,null,null,null,9946583.5440662503,10629931.364066251,4.2007113147827901E-2,-4.3726834721147939E-4,0,2.7815206735115616E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C53,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},{"$f":"TPI!B54","v":2091},{"$f":"TPI!C54","v":"Edward River"},{"$f":"TPI!D54","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4999999999999998E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3582455686812134E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B54,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C53,TPI!$B$16:$B$143,0))","v":8281008},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C53,TPI!$B$16:$B$143,0))","v":8686040},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C53,TPI!$B$16:$B$143,0))","v":9105430},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C53,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C53,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":499438.60961926368},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":529893.36},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":511343.85},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":538186},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.1177851175489999E-3,-4.7943094760024138E-3,1.2698239381932408E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C53,'ESL data'!$C$16:$C$146,0))","v":135428.77994820866},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C53,'Rate peg calcs'!$B$37:$B$164,0))*$AG53","v":8125.7267968925189},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C53,'Rate peg calcs'!$B$37:$B$164,0))*$AG53","v":59588.663177211805},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C53,'Rate peg calcs'!$B$37:$B$164,0))*$AG53","v":33857.194987052164},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C53,'Rate peg calcs'!$B$37:$B$164,0))*$AG53","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C53,'Rate peg calcs'!$B$37:$B$164,0))*$AG53","v":0},33857.194987052164,0.75,null,1.6354141904972034E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C53,'Rate peg & SV'!$B$16:$B$143,0)))*AQ53","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C53,'Rate peg & SV'!$B$16:$B$143,0)))*AR53","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C53,'Rate peg & SV'!$B$16:$B$143,0)))*AS53","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C53,'Rate peg & SV'!$B$16:$B$143,0)))*AT53","v":1.09307},8125.7267968925189,62270.153020186335,37008.284124497106,0,0,null,null,9.8124851429832191E-4,7.1689922013007468E-3,4.064419156975245E-3,0,0,null,null,null,8111853.2902161786,8641746.650216179,4.3562166612588493E-2,1.1177851175491124E-3,0,1.1254018550399536E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C54,'RFS districts & sharing'!$D$13:$D$119,0))","v":28},{"$f":"TPI!B55","v":105},{"$f":"TPI!C55","v":"Eurobodalla"},{"$f":"TPI!D55","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3999999999999997E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.242464516868868E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9576589128391862E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B55,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C54,TPI!$B$16:$B$143,0))","v":34643245},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C54,TPI!$B$16:$B$143,0))","v":36648590},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C54,TPI!$B$16:$B$143,0))","v":38347317},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C54,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C54,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":1332825.1837377034},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":1498678.6099999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":1419841.48},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":1483463},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.7705412392215315E-3,-3.7695779723989206E-3,5.5539601740553295E-4,0,0,null,2.3852447794681098E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C54,'ESL data'!$C$16:$C$146,0))","v":365704.01228136336},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C54,'Rate peg calcs'!$B$37:$B$164,0))*$AG54","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C54,'Rate peg calcs'!$B$37:$B$164,0))*$AG54","v":182852.00614068168},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C54,'Rate peg calcs'!$B$37:$B$164,0))*$AG54","v":91426.003070340841},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C54,'Rate peg calcs'!$B$37:$B$164,0))*$AG54","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C54,'Rate peg calcs'!$B$37:$B$164,0))*$AG54","v":0},91426.003070340841,0.75,null,1.0556286291349536E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C54,'Rate peg & SV'!$B$16:$B$143,0)))*AQ54","v":1.0549999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C54,'Rate peg & SV'!$B$16:$B$143,0)))*AR54","v":1.0982549999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C54,'Rate peg & SV'!$B$16:$B$143,0)))*AS54","v":1.0982549999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C54,'Rate peg & SV'!$B$16:$B$143,0)))*AT54","v":1.0982549999999998},0,192908.86647841916,100409.06500201716,0,0,null,null,0,5.2637459307007216E-3,2.6184117392624145E-3,0,0,null,null,null,35056706.755549908,36555385.365549907,5.5195186407910324E-2,2.7705412392216439E-3,0,1.1232334506949826E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C55,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},{"$f":"TPI!B56","v":107},{"$f":"TPI!C56","v":"Fairfield"},{"$f":"TPI!D56","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.867309193677651E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B56,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C55,TPI!$B$16:$B$143,0))","v":93891017},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C55,TPI!$B$16:$B$143,0))","v":98558795},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C55,TPI!$B$16:$B$143,0))","v":102609561.99999999},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C55,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C55,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":2592763.3509832951},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":3278322.48},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":3023574.95},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":3138932},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.1161964005485136E-3,-3.871094372323052E-3,-4.0265900666195421E-5,0,0,null,-3.5575383784680614E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C55,'ESL data'!$C$16:$C$146,0))","v":578456.70310470508},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C55,'Rate peg calcs'!$B$37:$B$164,0))*$AG55","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C55,'Rate peg calcs'!$B$37:$B$164,0))*$AG55","v":363708.67590628326},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C55,'Rate peg calcs'!$B$37:$B$164,0))*$AG55","v":144614.17577617627},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C55,'Rate peg calcs'!$B$37:$B$164,0))*$AG55","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C55,'Rate peg calcs'!$B$37:$B$164,0))*$AG55","v":0},70133.851422245556,0.87875695614585903,null,6.160937665684302E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C55,'Rate peg & SV'!$B$16:$B$143,0)))*AQ55","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C55,'Rate peg & SV'!$B$16:$B$143,0)))*AR55","v":1.0899109999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C55,'Rate peg & SV'!$B$16:$B$143,0)))*AS55","v":1.0899109999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C55,'Rate peg & SV'!$B$16:$B$143,0)))*AT55","v":1.0899109999999999},0,381530.40102569113,157616.58093438804,0,0,null,null,0,3.8710944165428478E-3,1.5360808277730302E-3,0,0,null,null,null,95217543.240506709,98495865.720506713,4.9044614358652705E-2,6.1161964005485292E-3,0,1.5612511283791264E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C56,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},{"$f":"TPI!B57","v":2092},{"$f":"TPI!C57","v":"Federation"},{"$f":"TPI!D57","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3999999999999997E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5035478709380787E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9881765505651756E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B57,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C56,TPI!$B$16:$B$143,0))","v":11013450},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C56,TPI!$B$16:$B$143,0))","v":12943710},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C56,TPI!$B$16:$B$143,0))","v":19685295},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C56,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C56,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":561837.29648612614},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":596018.64},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":575419.73},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":602545},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.383532829109083E-4,-3.6651697830153884E-3,2.1216422008481827E-4,0,0,null,-1.5720931501039814E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C56,'ESL data'!$C$16:$C$146,0))","v":156815.34594119212},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C56,'Rate peg calcs'!$B$37:$B$164,0))*$AG56","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C56,'Rate peg calcs'!$B$37:$B$164,0))*$AG56","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C56,'Rate peg calcs'!$B$37:$B$164,0))*$AG56","v":78407.672970596061},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C56,'Rate peg calcs'!$B$37:$B$164,0))*$AG56","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C56,'Rate peg calcs'!$B$37:$B$164,0))*$AG56","v":0},78407.672970596061,0.5,null,1.4238530700297557E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C56,'Rate peg & SV'!$B$16:$B$143,0)))*AQ56","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C56,'Rate peg & SV'!$B$16:$B$143,0)))*AR56","v":1.0951599999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C56,'Rate peg & SV'!$B$16:$B$143,0)))*AS56","v":1.0951599999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C56,'Rate peg & SV'!$B$16:$B$143,0)))*AT56","v":1.0951599999999999},0,0,85868.947130477973,0,0,null,null,0,0,4.362085868181197E-3,0,0,null,null,null,10895224.940340217,11491243.580340218,4.3382734777950294E-2,9.3835328291091286E-4,0,4.5536491244391186E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C57,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},{"$f":"TPI!B58","v":108},{"$f":"TPI!C58","v":"Forbes"},{"$f":"TPI!D58","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1784607537363343E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B58,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C57,TPI!$B$16:$B$143,0))","v":8518866},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C57,TPI!$B$16:$B$143,0))","v":8985955},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C57,TPI!$B$16:$B$143,0))","v":9399132},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C57,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C57,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":522548.21869680675},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":547259.43999999994},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":527232.72},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":552938},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.9722093988478871E-4,-4.7734204012280556E-3,1.0586760026407773E-3,0,0,null,3.4694469519536142E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C57,'ESL data'!$C$16:$C$146,0))","v":147249.71520737378},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C57,'Rate peg calcs'!$B$37:$B$164,0))*$AG57","v":15461.220096774246},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C57,'Rate peg calcs'!$B$37:$B$164,0))*$AG57","v":58163.637506912644},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C57,'Rate peg calcs'!$B$37:$B$164,0))*$AG57","v":36812.428801843445},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C57,'Rate peg calcs'!$B$37:$B$164,0))*$AG57","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C57,'Rate peg calcs'!$B$37:$B$164,0))*$AG57","v":0},36812.428801843445,0.75,null,1.7285131049998178E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C57,'Rate peg & SV'!$B$16:$B$143,0)))*AQ57","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C57,'Rate peg & SV'!$B$16:$B$143,0)))*AR57","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C57,'Rate peg & SV'!$B$16:$B$143,0)))*AS57","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C57,'Rate peg & SV'!$B$16:$B$143,0)))*AT57","v":1.0909800000000001},15461.220096774246,60781.001194723707,40161.623574235164,0,0,null,null,1.8149387602498087E-3,6.7640001752427769E-3,4.2729077083112745E-3,0,0,null,null,null,8335716.5437683938,8882975.9837683942,4.2741602434924308E-2,2.9722093988492765E-4,0,1.3894050840401739E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C58,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B59","v":2093},{"$f":"TPI!C59","v":"Georges River"},{"$f":"TPI!D59","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5331642002602542E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7519019176585617E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B59,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C58,TPI!$B$16:$B$143,0))","v":84217858},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C58,TPI!$B$16:$B$143,0))","v":89464480},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C58,TPI!$B$16:$B$143,0))","v":95125838},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C58,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C58,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":2693233.9833643767},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":3264404.2800000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":2952152.2},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":3085684},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.409233069532446E-3,-5.144308514091E-3,-7.0975217101363637E-5,0,0,null,-4.3503612170980865E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C58,'ESL data'!$C$16:$C$146,0))","v":352241.22721528355},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C58,'Rate peg calcs'!$B$37:$B$164,0))*$AG58","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C58,'Rate peg calcs'!$B$37:$B$164,0))*$AG58","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C58,'Rate peg calcs'!$B$37:$B$164,0))*$AG58","v":176120.61360764178},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C58,'Rate peg calcs'!$B$37:$B$164,0))*$AG58","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C58,'Rate peg calcs'!$B$37:$B$164,0))*$AG58","v":0},176120.61360764178,0.5,null,4.1825004290097657E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C58,'Rate peg & SV'!$B$16:$B$143,0)))*AQ58","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C58,'Rate peg & SV'!$B$16:$B$143,0)))*AR58","v":1.0941120000000002},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C58,'Rate peg & SV'!$B$16:$B$143,0)))*AS58","v":1.0941120000000002},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C58,'Rate peg & SV'!$B$16:$B$143,0)))*AT58","v":1.0941120000000002},0,0,192695.67679548418,0,0,null,null,0,0,2.0256922918827185E-3,0,0,null,null,null,85024347.150299057,88288751.430299059,4.8337651027636763E-2,5.4092330695325874E-3,0,1.4137996329210978E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C59,'RFS districts & sharing'!$D$13:$D$119,0))","v":11},{"$f":"TPI!B60","v":109},{"$f":"TPI!C60","v":"Gilgandra"},{"$f":"TPI!D60","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9558165030055138E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B60,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C59,TPI!$B$16:$B$143,0))","v":5671353},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C59,TPI!$B$16:$B$143,0))","v":5930375},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C59,TPI!$B$16:$B$143,0))","v":6179060},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C59,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C59,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":384794.55052440823},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":399019.1766666667},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":389562.1133333334},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":411014.00000000006},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-3.7164686405726177E-4,-4.2563125896878393E-3,1.5877953841124416E-3,0,0,null,5.6378512969246231E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C59,'ESL data'!$C$16:$C$146,0))","v":104198.70746683334},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C59,'Rate peg calcs'!$B$37:$B$164,0))*$AG59","v":13858.428093088834},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C59,'Rate peg calcs'!$B$37:$B$164,0))*$AG59","v":38240.925640327834},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C59,'Rate peg calcs'!$B$37:$B$164,0))*$AG59","v":26049.676866708334},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C59,'Rate peg calcs'!$B$37:$B$164,0))*$AG59","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C59,'Rate peg calcs'!$B$37:$B$164,0))*$AG59","v":0},26049.676866708338,0.75,null,1.8372812883774532E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C59,'Rate peg & SV'!$B$16:$B$143,0)))*AQ59","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C59,'Rate peg & SV'!$B$16:$B$143,0)))*AR59","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C59,'Rate peg & SV'!$B$16:$B$143,0)))*AS59","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C59,'Rate peg & SV'!$B$16:$B$143,0)))*AT59","v":1.0888899999999999},13858.428093088834,39961.767294142584,28365.232643390034,0,0,null,null,2.4435841135420125E-3,6.7384890996172392E-3,4.5905417075396641E-3,0,0,null,null,null,5510943.1531009581,5909962.3297676248,4.2072734630982156E-2,-3.7164686405722486E-4,0,3.6917083973131426E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C60,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},{"$f":"TPI!B61","v":2053},{"$f":"TPI!C61","v":"Glen Innes Severn"},{"$f":"TPI!D61","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2684960523058979E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.1881765505651756E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B61,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C60,TPI!$B$16:$B$143,0))","v":7776462.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C60,TPI!$B$16:$B$143,0))","v":8214224},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C60,TPI!$B$16:$B$143,0))","v":8575416},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C60,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C60,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":553992.19873959338},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":567686.49},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":551900.18999999994},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":581140},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-1.4764477840878447E-3,-4.8717901307687708E-3,1.3578650365061473E-3,0,0,null,7.1557343384043293E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C60,'ESL data'!$C$16:$C$146,0))","v":147980.03963397938},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C60,'Rate peg calcs'!$B$37:$B$164,0))*$AG60","v":28116.207530456082},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C60,'Rate peg calcs'!$B$37:$B$164,0))*$AG60","v":45873.812286533604},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C60,'Rate peg calcs'!$B$37:$B$164,0))*$AG60","v":36995.009908494845},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C60,'Rate peg calcs'!$B$37:$B$164,0))*$AG60","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C60,'Rate peg calcs'!$B$37:$B$164,0))*$AG60","v":0},36995.009908494845,0.75,null,1.9029221849828051E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C60,'Rate peg & SV'!$B$16:$B$143,0)))*AQ60","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C60,'Rate peg & SV'!$B$16:$B$143,0)))*AR60","v":1.0941120000000002},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C60,'Rate peg & SV'!$B$16:$B$143,0)))*AS60","v":1.0941120000000002},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C60,'Rate peg & SV'!$B$16:$B$143,0)))*AT60","v":1.0941120000000002},28116.207530456082,48075.755276287222,40476.684281003116,0,0,null,null,3.6155521514673297E-3,5.8527446142553723E-3,4.7200840496837843E-3,0,0,null,null,null,7550691.519689667,8118378.0096896673,4.3967933710951757E-2,-1.4764477840876269E-3,0,2.1770779623508929E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C61,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},{"$f":"TPI!B62","v":2032},{"$f":"TPI!C62","v":"Goulburn Mulwaree"},{"$f":"TPI!D62","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1056510538681229E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4808660654154446E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B62,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C61,TPI!$B$16:$B$143,0))","v":23796039},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C61,TPI!$B$16:$B$143,0))","v":29281175.000000004},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C61,TPI!$B$16:$B$143,0))","v":30556650},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C61,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C61,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":752056.25189103233},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":840403.78},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":800825.04},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":831015},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.3718993096118524E-3,-2.5300482870075258E-3,-1.8634036979543609E-4,0,0,null,-1.1655173354219173E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C61,'ESL data'!$C$16:$C$146,0))","v":206753.72530384234},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C61,'Rate peg calcs'!$B$37:$B$164,0))*$AG61","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C61,'Rate peg calcs'!$B$37:$B$164,0))*$AG61","v":103376.86265192117},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C61,'Rate peg calcs'!$B$37:$B$164,0))*$AG61","v":51688.431325960584},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C61,'Rate peg calcs'!$B$37:$B$164,0))*$AG61","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C61,'Rate peg calcs'!$B$37:$B$164,0))*$AG61","v":0},51688.431325960584,0.75,null,8.6885773428024022E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C61,'Rate peg & SV'!$B$16:$B$143,0)))*AQ61","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C61,'Rate peg & SV'!$B$16:$B$143,0)))*AR61","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C61,'Rate peg & SV'!$B$16:$B$143,0)))*AS61","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C61,'Rate peg & SV'!$B$16:$B$143,0)))*AT61","v":1.0888899999999999},0,108028.82147125762,56283.015986525214,0,0,null,null,0,3.689360876783722E-3,1.8419236397486378E-3,0,0,null,null,null,24021615.539470874,24862019.319470875,4.4796544478300504E-2,2.371899309611826E-3,0,-2.6454533008646308E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C62,'RFS districts & sharing'!$D$13:$D$119,0))","v":35},{"$f":"TPI!B63","v":2049},{"$f":"TPI!C63","v":"Greater Hume"},{"$f":"TPI!D63","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.8000000000000001E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.944438149503938E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1056697226016017E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B63,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C62,TPI!$B$16:$B$143,0))","v":10004085},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C62,TPI!$B$16:$B$143,0))","v":10564184},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C62,TPI!$B$16:$B$143,0))","v":11167065},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C62,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C62,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":705627.15212621808},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":738329.67},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":717827.76},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":755292.16000000003},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-2.1858872942452173E-4,-5.5090468335438226E-3,9.1983140800494588E-4,0,0,null,-3.7947076036992655E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C62,'ESL data'!$C$16:$C$146,0))","v":196430.13464573241},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C62,'Rate peg calcs'!$B$37:$B$164,0))*$AG62","v":23571.61615748789},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C62,'Rate peg calcs'!$B$37:$B$164,0))*$AG62","v":74643.451165378312},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C62,'Rate peg calcs'!$B$37:$B$164,0))*$AG62","v":49107.533661433103},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C62,'Rate peg calcs'!$B$37:$B$164,0))*$AG62","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C62,'Rate peg calcs'!$B$37:$B$164,0))*$AG62","v":0},49107.533661433088,0.75000000000000011,null,1.9634992570108353E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C62,'Rate peg & SV'!$B$16:$B$143,0)))*AQ62","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C62,'Rate peg & SV'!$B$16:$B$143,0)))*AR62","v":1.107756},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C62,'Rate peg & SV'!$B$16:$B$143,0)))*AS62","v":1.107756},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C62,'Rate peg & SV'!$B$16:$B$143,0)))*AT62","v":1.107756},23571.61615748789,78524.910625977995,54399.165058654486,0,0,null,null,2.3561991084130023E-3,7.4331259873907912E-3,4.8713932495829913E-3,0,0,null,null,null,9758214.3450195976,10496544.015019597,4.9225792765615006E-2,-2.185887294243738E-4,0,1.4793938643564708E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C63,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},{"$f":"TPI!B64","v":118},{"$f":"TPI!C64","v":"Griffith"},{"$f":"TPI!D64","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9399002739475712E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2808660654154449E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B64,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C63,TPI!$B$16:$B$143,0))","v":19605522},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C63,TPI!$B$16:$B$143,0))","v":21778445},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C63,TPI!$B$16:$B$143,0))","v":24176295},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C63,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C63,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":643327.08303546254},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":698715.2},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":662319.03},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":686272},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.4330245192834151E-3,-2.9352349113498802E-3,9.1956592188388657E-5,0,0,null,2.087089182034596E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C63,'ESL data'!$C$16:$C$146,0))","v":176814.62794163352},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C63,'Rate peg calcs'!$B$37:$B$164,0))*$AG63","v":13261.097095622514},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C63,'Rate peg calcs'!$B$37:$B$164,0))*$AG63","v":75146.216875194237},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C63,'Rate peg calcs'!$B$37:$B$164,0))*$AG63","v":44203.656985408379},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C63,'Rate peg calcs'!$B$37:$B$164,0))*$AG63","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C63,'Rate peg calcs'!$B$37:$B$164,0))*$AG63","v":0},44203.656985408394,0.75,null,9.0186136304676572E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C63,'Rate peg & SV'!$B$16:$B$143,0)))*AQ63","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C63,'Rate peg & SV'!$B$16:$B$143,0)))*AR63","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C63,'Rate peg & SV'!$B$16:$B$143,0)))*AS63","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C63,'Rate peg & SV'!$B$16:$B$143,0)))*AT63","v":1.0868},13261.097095622514,78527.796634577971,48040.534411741828,0,0,null,null,6.7639602228507429E-4,3.6057577404896434E-3,1.9870924974956595E-3,0,0,null,null,null,19766659.307936274,20465374.507936273,4.3857669687972223E-2,1.4330245192835447E-3,0,1.2967057982926633E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C64,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},{"$f":"TPI!B65","v":120},{"$f":"TPI!C65","v":"Gunnedah"},{"$f":"TPI!D65","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.3444381495039377E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7192462255303692E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B65,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C64,TPI!$B$16:$B$143,0))","v":15125736},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C64,TPI!$B$16:$B$143,0))","v":16048032},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C64,TPI!$B$16:$B$143,0))","v":18883540},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C64,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C64,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":349942.68601436273},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":381214.69},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":364867.73},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":378795},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":0},null,null,8.3100310443649794E-4,-2.1396654660828414E-3,-1.3738500219738265E-5,0,0,null,-9.6731162576441099E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C64,'ESL data'!$C$16:$C$146,0))","v":98902.717924944707},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C64,'Rate peg calcs'!$B$37:$B$164,0))*$AG64","v":18791.516405739494},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C64,'Rate peg calcs'!$B$37:$B$164,0))*$AG64","v":32516.495059798628},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C64,'Rate peg calcs'!$B$37:$B$164,0))*$AG64","v":24725.679481236177},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C64,'Rate peg calcs'!$B$37:$B$164,0))*$AG64","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C64,'Rate peg calcs'!$B$37:$B$164,0))*$AG64","v":0},22869.026978170412,0.76877251244475142,null,6.5387044917976029E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C64,'Rate peg & SV'!$B$16:$B$143,0)))*AQ64","v":1.056},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C64,'Rate peg & SV'!$B$16:$B$143,0)))*AR64","v":1.1056319999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C64,'Rate peg & SV'!$B$16:$B$143,0)))*AS64","v":1.1056319999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C64,'Rate peg & SV'!$B$16:$B$143,0)))*AT64","v":1.1056319999999999},18791.516405739494,34337.418783147354,27337.502456198115,0,0,null,null,1.2423538534415445E-3,2.1396653984206509E-3,1.4476894933999724E-3,0,0,null,null,null,15565476.448750136,15946691.138750136,5.4275384599475673E-2,8.3100310443629671E-4,0,-2.0122792321330962E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C65,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},{"$f":"TPI!B66","v":2039},{"$f":"TPI!C66","v":"Gwydir"},{"$f":"TPI!D66","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9974773064278664E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B66,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C65,TPI!$B$16:$B$143,0))","v":8837049},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C65,TPI!$B$16:$B$143,0))","v":9249295},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C65,TPI!$B$16:$B$143,0))","v":9605156},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C65,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C65,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":547985.501197014},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":565535.47},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":550684.54},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":581564},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-6.4602299518430573E-4,-4.0498310490745728E-3,1.5016969748468656E-3,0,0,null,4.7704895589362195E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C65,'ESL data'!$C$16:$C$146,0))","v":151282.58837189502},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C65,'Rate peg calcs'!$B$37:$B$164,0))*$AG65","v":24205.214139503205},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C65,'Rate peg calcs'!$B$37:$B$164,0))*$AG65","v":51436.080046444302},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C65,'Rate peg calcs'!$B$37:$B$164,0))*$AG65","v":37820.647092973755},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C65,'Rate peg calcs'!$B$37:$B$164,0))*$AG65","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C65,'Rate peg calcs'!$B$37:$B$164,0))*$AG65","v":0},37820.647092973755,0.75,null,1.7119129742507372E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C65,'Rate peg & SV'!$B$16:$B$143,0)))*AQ65","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C65,'Rate peg & SV'!$B$16:$B$143,0)))*AR65","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C65,'Rate peg & SV'!$B$16:$B$143,0)))*AS65","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C65,'Rate peg & SV'!$B$16:$B$143,0)))*AT65","v":1.0888899999999999},24205.214139503205,53750.703648534291,41182.524413068189,0,0,null,null,2.7390607588011796E-3,5.8113297984910516E-3,4.2875435248597932E-3,0,0,null,null,null,8640887.6721827872,9206423.1421827879,4.1798358499855359E-2,-6.4602299518402156E-4,0,2.8416938940845071E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C66,'RFS districts & sharing'!$D$13:$D$119,0))","v":20},{"$f":"TPI!B67","v":125},{"$f":"TPI!C67","v":"Hawkesbury"},{"$f":"TPI!D67","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7419367493821507E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B67,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C66,TPI!$B$16:$B$143,0))","v":46213905},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C66,TPI!$B$16:$B$143,0))","v":48505765},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C66,TPI!$B$16:$B$143,0))","v":51086590.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C66,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C66,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":1483908.7842227784},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":1633552.52},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":1543582.74},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":1593723},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.8596541295613069E-3,-3.1150169895545043E-3,8.9557972214143633E-5,0,0,null,3.5914196963582334E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C66,'ESL data'!$C$16:$C$146,0))","v":419636.34817688842},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C66,'Rate peg calcs'!$B$37:$B$164,0))*$AG66","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C66,'Rate peg calcs'!$B$37:$B$164,0))*$AG66","v":209818.17408844421},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C66,'Rate peg calcs'!$B$37:$B$164,0))*$AG66","v":104909.08704422211},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C66,'Rate peg calcs'!$B$37:$B$164,0))*$AG66","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C66,'Rate peg calcs'!$B$37:$B$164,0))*$AG66","v":0},104909.08704422211,0.75,null,9.0803049034027406E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C66,'Rate peg & SV'!$B$16:$B$143,0)))*AQ66","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C66,'Rate peg & SV'!$B$16:$B$143,0)))*AR66","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C66,'Rate peg & SV'!$B$16:$B$143,0)))*AS66","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C66,'Rate peg & SV'!$B$16:$B$143,0)))*AT66","v":1.0857549999999998},0,219259.99192242417,113905.56580369936,0,0,null,null,0,4.5202872673469671E-3,2.2296568154978155E-3,0,0,null,null,null,46650184.188592523,48283736.708592527,4.4788072087665443E-2,1.8596541295612667E-3,0,-4.0115480381963664E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C67,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},{"$f":"TPI!B68","v":126},{"$f":"TPI!C68","v":"Hay"},{"$f":"TPI!D68","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.82143273000927E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0881765505651757E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B68,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C67,TPI!$B$16:$B$143,0))","v":2728347},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C67,TPI!$B$16:$B$143,0))","v":2861210},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C67,TPI!$B$16:$B$143,0))","v":2905798},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C67,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C67,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":275312.78675652243},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":286872.51},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":279676.2},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":295514},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-4.6093003594746544E-5,-6.3465981142730218E-3,1.5156398256479869E-3,0,0,null,-1.5612511283791264E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C67,'ESL data'!$C$16:$C$146,0))","v":74452.399608229432},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C67,'Rate peg calcs'!$B$37:$B$164,0))*$AG67","v":5956.1919686583551},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C67,'Rate peg calcs'!$B$37:$B$164,0))*$AG67","v":31270.007835456359},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C67,'Rate peg calcs'!$B$37:$B$164,0))*$AG67","v":18613.099902057358},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C67,'Rate peg calcs'!$B$37:$B$164,0))*$AG67","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C67,'Rate peg calcs'!$B$37:$B$164,0))*$AG67","v":0},18613.099902057358,0.75,null,2.7288464263610691E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C67,'Rate peg & SV'!$B$16:$B$143,0)))*AQ67","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C67,'Rate peg & SV'!$B$16:$B$143,0)))*AR67","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C67,'Rate peg & SV'!$B$16:$B$143,0)))*AS67","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C67,'Rate peg & SV'!$B$16:$B$143,0)))*AT67","v":1.0899349999999999},5956.1919686583551,32677.158188051893,20287.069041748884,0,0,null,null,2.1830771410888553E-3,1.1420747931138188E-2,6.9815826983668115E-3,0,0,null,null,null,2557151.7332107676,2844024.2432107674,4.2398288491444669E-2,-4.6093003594711857E-5,0,3.4687693255958107E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C68,'RFS districts & sharing'!$D$13:$D$119,0))","v":19},{"$f":"TPI!B69","v":59},{"$f":"TPI!C69","v":"Hills"},{"$f":"TPI!D69","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2999999999999997E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.4928417958104168E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.2375538384855392E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6519019176585623E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B69,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C68,TPI!$B$16:$B$143,0))","v":88752350},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C68,TPI!$B$16:$B$143,0))","v":96788412},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C68,TPI!$B$16:$B$143,0))","v":104811966},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C68,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C68,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":3944793.3237404046},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":4705613.57},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":4506170.83},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":4688936},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.6865092200650393E-3,-5.0931501992183955E-3,-2.5624438009053905E-4,0,0,null,2.7105054312137611E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C68,'ESL data'!$C$16:$C$146,0))","v":775885.17715446465},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C68,'Rate peg calcs'!$B$37:$B$164,0))*$AG68","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C68,'Rate peg calcs'!$B$37:$B$164,0))*$AG68","v":460278.1653097074},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C68,'Rate peg calcs'!$B$37:$B$164,0))*$AG68","v":193971.29428861616},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C68,'Rate peg calcs'!$B$37:$B$164,0))*$AG68","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C68,'Rate peg calcs'!$B$37:$B$164,0))*$AG68","v":0},121635.71755614108,0.84322974437759413,null,8.7421367113599199E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C68,'Rate peg & SV'!$B$16:$B$143,0)))*AQ68","v":1.071},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C68,'Rate peg & SV'!$B$16:$B$143,0)))*AR68","v":1.137402},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C68,'Rate peg & SV'!$B$16:$B$143,0)))*AS68","v":1.137402},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C68,'Rate peg & SV'!$B$16:$B$143,0)))*AT68","v":1.137402},0,492957.91504669661,220623.33806646059,0,0,null,null,0,5.0931501494899676E-3,2.1049441822936573E-3,0,0,null,null,null,90313977.162141383,95019590.732141376,7.0614927178169085E-2,5.686509220064917E-3,0,-1.222980050563649E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C69,'RFS districts & sharing'!$D$13:$D$119,0))","v":43},{"$f":"TPI!B70","v":2081},{"$f":"TPI!C70","v":"Hilltops"},{"$f":"TPI!D70","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.8444381495039379E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1645228128838849E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B70,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C69,TPI!$B$16:$B$143,0))","v":15074868.999999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C69,TPI!$B$16:$B$143,0))","v":15876405.999999998},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C69,TPI!$B$16:$B$143,0))","v":16625700},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C69,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C69,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":1058113.0635562956},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":1110800.01},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":1079184.55},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":1133160},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.468165381060125E-5,-4.9050761124379474E-3,1.3068628893566996E-3,0,0,null,1.951563910473908E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C69,'ESL data'!$C$16:$C$146,0))","v":292935.29309911653},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C69,'Rate peg calcs'!$B$37:$B$164,0))*$AG69","v":30758.205775407234},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C69,'Rate peg calcs'!$B$37:$B$164,0))*$AG69","v":115709.44077415104},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C69,'Rate peg calcs'!$B$37:$B$164,0))*$AG69","v":73233.823274779133},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C69,'Rate peg calcs'!$B$37:$B$164,0))*$AG69","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C69,'Rate peg calcs'!$B$37:$B$164,0))*$AG69","v":0},73233.823274779133,0.75,null,1.9432029100824463E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C69,'Rate peg & SV'!$B$16:$B$143,0)))*AQ69","v":1.0509999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C69,'Rate peg & SV'!$B$16:$B$143,0)))*AR69","v":1.0972439999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C69,'Rate peg & SV'!$B$16:$B$143,0)))*AS69","v":1.0972439999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C69,'Rate peg & SV'!$B$16:$B$143,0)))*AT69","v":1.0972439999999999},30758.205775407234,121610.62225363273,80355.37318531175,0,0,null,null,2.0403630555865687E-3,7.6598332301172408E-3,4.8332024026243557E-3,0,0,null,null,null,14695789.008351641,15806589.018351641,4.8539063148850037E-2,9.4681653810657629E-5,0,5.6378512969246231E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C70,'RFS districts & sharing'!$D$13:$D$119,0))","v":18},{"$f":"TPI!B71","v":129},{"$f":"TPI!C71","v":"Hornsby"},{"$f":"TPI!D71","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1504806018609323E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B71,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C70,TPI!$B$16:$B$143,0))","v":82340650},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C70,TPI!$B$16:$B$143,0))","v":88621925},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C70,TPI!$B$16:$B$143,0))","v":94538985},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C70,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C70,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":3467702.4946117532},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":4099219.05},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":3923244.17},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":4127157},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.8616682446057042E-3,-4.3680428065406883E-3,8.0742116705972869E-4,0,0,null,-2.2768245622195593E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C70,'ESL data'!$C$16:$C$146,0))","v":627285.56045821309},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C70,'Rate peg calcs'!$B$37:$B$164,0))*$AG70","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C70,'Rate peg calcs'!$B$37:$B$164,0))*$AG70","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C70,'Rate peg calcs'!$B$37:$B$164,0))*$AG70","v":313642.78022910655},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C70,'Rate peg calcs'!$B$37:$B$164,0))*$AG70","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C70,'Rate peg calcs'!$B$37:$B$164,0))*$AG70","v":0},313642.78022910655,0.5,null,7.618175961183366E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C70,'Rate peg & SV'!$B$16:$B$143,0)))*AQ70","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C70,'Rate peg & SV'!$B$16:$B$143,0)))*AR70","v":1.103548},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C70,'Rate peg & SV'!$B$16:$B$143,0)))*AS70","v":1.103548},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C70,'Rate peg & SV'!$B$16:$B$143,0)))*AT70","v":1.103548},0,0,346119.86283627007,0,0,null,null,0,0,3.661133688247976E-3,0,0,null,null,null,82258838.361487165,86358057.411487162,4.879008620270997E-2,5.8616682446057944E-3,0,9.0205620750793969E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C71,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B72","v":131},{"$f":"TPI!C72","v":"Hunters Hill"},{"$f":"TPI!D72","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3718009298181273E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.1519019176585623E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B72,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C71,TPI!$B$16:$B$143,0))","v":11812724},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C71,TPI!$B$16:$B$143,0))","v":11954250},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C71,TPI!$B$16:$B$143,0))","v":12481020},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C71,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C71,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":558778.43610298622},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":662384.80000000005},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":625875.21},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":664821},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.7400956499118203E-3,-5.4765238175020613E-3,1.5398434786468103E-3,0,0,null,4.7704895589362195E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C71,'ESL data'!$C$16:$C$146,0))","v":86066.741817697184},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C71,'Rate peg calcs'!$B$37:$B$164,0))*$AG71","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C71,'Rate peg calcs'!$B$37:$B$164,0))*$AG71","v":62350.222902300404},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C71,'Rate peg calcs'!$B$37:$B$164,0))*$AG71","v":21516.685454424296},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C71,'Rate peg calcs'!$B$37:$B$164,0))*$AG71","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C71,'Rate peg calcs'!$B$37:$B$164,0))*$AG71","v":0},2199.8334609724843,0.97444037714786425,null,7.2859352184726561E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C71,'Rate peg & SV'!$B$16:$B$143,0)))*AQ71","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C71,'Rate peg & SV'!$B$16:$B$143,0)))*AR71","v":1.0962000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C71,'Rate peg & SV'!$B$16:$B$143,0)))*AS71","v":1.0962000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C71,'Rate peg & SV'!$B$16:$B$143,0)))*AT71","v":1.0962000000000001},0,65467.734047415426,23586.590595139915,0,0,null,null,0,5.4765237507510235E-3,1.8897967149431628E-3,0,0,null,null,null,11737059.642741738,12399444.442741739,4.9668513608016163E-2,6.7400956499119868E-3,0,1.6653345369377348E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C72,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B73","v":2083},{"$f":"TPI!C73","v":"Inner West"},{"$f":"TPI!D73","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6987981775894491E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.351901917658562E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B73,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C72,TPI!$B$16:$B$143,0))","v":133830034.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C72,TPI!$B$16:$B$143,0))","v":140744330},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C72,TPI!$B$16:$B$143,0))","v":145882049},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C72,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C72,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":4772805.3256563861},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":5776627.0800000001},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":5341555.74},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":5562543},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.9697568822362716E-3,-4.6093303876694573E-3,-7.8638919322146514E-5,0,0,null,-1.7889335846010823E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C72,'ESL data'!$C$16:$C$146,0))","v":1036538.9291741881},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C72,'Rate peg calcs'!$B$37:$B$164,0))*$AG72","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C72,'Rate peg calcs'!$B$37:$B$164,0))*$AG72","v":618433.86274320423},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C72,'Rate peg calcs'!$B$37:$B$164,0))*$AG72","v":259134.73229354701},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C72,'Rate peg calcs'!$B$37:$B$164,0))*$AG72","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C72,'Rate peg calcs'!$B$37:$B$164,0))*$AG72","v":0},158970.33413743682,0.84663351306632673,null,7.7451891062734028E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C72,'Rate peg & SV'!$B$16:$B$143,0)))*AQ72","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C72,'Rate peg & SV'!$B$16:$B$143,0)))*AR72","v":1.0878129999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C72,'Rate peg & SV'!$B$16:$B$143,0)))*AS72","v":1.0878129999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C72,'Rate peg & SV'!$B$16:$B$143,0)))*AT72","v":1.0878129999999999},0,648737.12201762118,281890.13054044027,0,0,null,null,0,4.6093304221748836E-3,1.9323154046214435E-3,0,0,null,null,null,134597452.37031886,140374079.45031887,4.8898174840340536E-2,5.96975688223636E-3,0,8.8470897274817162E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C73,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},{"$f":"TPI!B74","v":133},{"$f":"TPI!C74","v":"Inverell"},{"$f":"TPI!D74","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9564818482954962E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B74,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C73,TPI!$B$16:$B$143,0))","v":15569517.999999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C73,TPI!$B$16:$B$143,0))","v":16317674.999999998},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C73,TPI!$B$16:$B$143,0))","v":17004000},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C73,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C73,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":540866.45447875245},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":574271.56000000006},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":550384.88},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":573550},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.7107815344585647E-4,-2.8562665962720436E-3,3.951216230289133E-4,0,0,null,4.4994390158148434E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C73,'ESL data'!$C$16:$C$146,0))","v":147389.60254906246},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C73,'Rate peg calcs'!$B$37:$B$164,0))*$AG73","v":22108.440382359368},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C73,'Rate peg calcs'!$B$37:$B$164,0))*$AG73","v":51586.360892171855},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C73,'Rate peg calcs'!$B$37:$B$164,0))*$AG73","v":36847.400637265615},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C73,'Rate peg calcs'!$B$37:$B$164,0))*$AG73","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C73,'Rate peg calcs'!$B$37:$B$164,0))*$AG73","v":0},36847.400637265615,0.75,null,9.4665488391524055E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C73,'Rate peg & SV'!$B$16:$B$143,0)))*AQ73","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C73,'Rate peg & SV'!$B$16:$B$143,0)))*AR73","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C73,'Rate peg & SV'!$B$16:$B$143,0)))*AS73","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C73,'Rate peg & SV'!$B$16:$B$143,0)))*AT73","v":1.0868},22108.440382359368,53907.747132319586,40045.755012580266,0,0,null,null,1.4199823258728608E-3,3.3036414276126709E-3,2.3550785116784444E-3,0,0,null,null,null,15666533.365075365,16240804.925075365,4.311545964848551E-2,6.7107815344612937E-4,0,2.7289368681460147E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C74,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},{"$f":"TPI!B75","v":135},{"$f":"TPI!C75","v":"Junee"},{"$f":"TPI!D75","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.9119262309547352E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B75,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C74,TPI!$B$16:$B$143,0))","v":5214650},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C74,TPI!$B$16:$B$143,0))","v":5888250},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C74,TPI!$B$16:$B$143,0))","v":6259428},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C74,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C74,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":333617.94967942359},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":351868.72000000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":339212.56},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":355964.15},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.8443669101284016E-4,-5.6822280229617793E-3,6.2331883129068124E-4,0,0,null,7.4809949901499806E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C74,'ESL data'!$C$16:$C$146,0))","v":92957.282509240627},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C74,'Rate peg calcs'!$B$37:$B$164,0))*$AG74","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C74,'Rate peg calcs'!$B$37:$B$164,0))*$AG74","v":46478.641254620314},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C74,'Rate peg calcs'!$B$37:$B$164,0))*$AG74","v":23239.320627310157},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C74,'Rate peg calcs'!$B$37:$B$164,0))*$AG74","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C74,'Rate peg calcs'!$B$37:$B$164,0))*$AG74","v":0},23239.320627310153,0.75,null,1.7826178652304684E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C74,'Rate peg & SV'!$B$16:$B$143,0)))*AQ74","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C74,'Rate peg & SV'!$B$16:$B$143,0)))*AR74","v":1.1097900000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C74,'Rate peg & SV'!$B$16:$B$143,0)))*AS74","v":1.1097900000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C74,'Rate peg & SV'!$B$16:$B$143,0)))*AT74","v":1.1097900000000001},0,48570.180111078225,25790.765638982539,0,0,null,null,0,8.2486613358940652E-3,4.1203071013809151E-3,0,0,null,null,null,5088204.4367538979,5440073.1567538977,4.3228818186052287E-2,7.8443669101290608E-4,0,6.591949208711867E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C75,'RFS districts & sharing'!$D$13:$D$119,0))","v":5},{"$f":"TPI!B76","v":136},{"$f":"TPI!C76","v":"Kempsey"},{"$f":"TPI!D76","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.442464516868868E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7787075590433747E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B76,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C75,TPI!$B$16:$B$143,0))","v":23548196},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C75,TPI!$B$16:$B$143,0))","v":25635961},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C75,TPI!$B$16:$B$143,0))","v":29681499.999999996},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C75,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C75,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":714702.83776483429},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":794459.23},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":758341.67999999993},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":785866},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.038626324768489E-3,-2.57988537966366E-3,1.6573185994571161E-4,0,0,null,2.8189256484623115E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C75,'ESL data'!$C$16:$C$146,0))","v":198324.22177366831},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C75,'Rate peg calcs'!$B$37:$B$164,0))*$AG75","v":991.62110886834159},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C75,'Rate peg calcs'!$B$37:$B$164,0))*$AG75","v":98170.489777965806},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C75,'Rate peg calcs'!$B$37:$B$164,0))*$AG75","v":49581.055443417077},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C75,'Rate peg calcs'!$B$37:$B$164,0))*$AG75","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C75,'Rate peg calcs'!$B$37:$B$164,0))*$AG75","v":0},49581.055443417077,0.75,null,8.4220558455377348E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C75,'Rate peg & SV'!$B$16:$B$143,0)))*AQ75","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C75,'Rate peg & SV'!$B$16:$B$143,0)))*AR75","v":1.0878329999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C75,'Rate peg & SV'!$B$16:$B$143,0)))*AS75","v":1.0878329999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C75,'Rate peg & SV'!$B$16:$B$143,0)))*AT75","v":1.0878329999999998},991.62110886834159,102784.50279753019,53935.908286178717,0,0,null,null,4.2110279227688675E-5,4.0093875473414158E-3,1.8171557463800255E-3,0,0,null,null,null,23847862.993929144,24642322.223929144,4.6463271493457192E-2,2.0386263247685124E-3,0,2.3418766925686896E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C76,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},{"$f":"TPI!B77","v":137},{"$f":"TPI!C77","v":"Kiama"},{"$f":"TPI!D77","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1999999999999998E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6590000223578334E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B77,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C76,TPI!$B$16:$B$143,0))","v":21129639.268999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C76,TPI!$B$16:$B$143,0))","v":21692110},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C76,TPI!$B$16:$B$143,0))","v":22643932},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C76,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C76,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":426024.91278567223},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":482331.91000000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":448204.77},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":460059},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.8094507421367615E-3,-2.3868431745339195E-3,-8.6308272896392903E-5,0,0,null,2.1955093992831465E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C76,'ESL data'!$C$16:$C$146,0))","v":124590.77298064524},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C76,'Rate peg calcs'!$B$37:$B$164,0))*$AG76","v":6229.5386490322626},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C76,'Rate peg calcs'!$B$37:$B$164,0))*$AG76","v":56065.847841290357},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C76,'Rate peg calcs'!$B$37:$B$164,0))*$AG76","v":31147.69324516131},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C76,'Rate peg calcs'!$B$37:$B$164,0))*$AG76","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C76,'Rate peg calcs'!$B$37:$B$164,0))*$AG76","v":0},31147.69324516131,0.75,null,5.8964931390682353E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C76,'Rate peg & SV'!$B$16:$B$143,0)))*AQ76","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C76,'Rate peg & SV'!$B$16:$B$143,0)))*AR76","v":1.0836649999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C76,'Rate peg & SV'!$B$16:$B$143,0)))*AS76","v":1.0836649999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C76,'Rate peg & SV'!$B$16:$B$143,0)))*AT76","v":1.0836649999999999},6229.5386490322626,58588.810994148422,33753.665000517729,0,0,null,null,2.9482465695341176E-4,2.7009272493154616E-3,1.4906273786954372E-3,0,0,null,null,null,21581957.848986089,22064289.758986089,4.423409591082561E-2,1.8094507421369324E-3,0,1.708702623837155E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C77,'RFS districts & sharing'!$D$13:$D$119,0))","v":18},{"$f":"TPI!B78","v":139},{"$f":"TPI!C78","v":"Ku-ring-gai"},{"$f":"TPI!D78","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.0154205720260694E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B78,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C77,TPI!$B$16:$B$143,0))","v":75215684},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C77,TPI!$B$16:$B$143,0))","v":79139856},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C77,TPI!$B$16:$B$143,0))","v":83942076},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C77,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C77,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":3487116.5975169996},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":4349332.63},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":4270235.03},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":4601957},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.4730193999983878E-3,-4.3053938557945067E-3,1.89054455754587E-3,0,0,null,6.5052130349130266E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C77,'ESL data'!$C$16:$C$146,0))","v":828251.86932559963},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C77,'Rate peg calcs'!$B$37:$B$164,0))*$AG77","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C77,'Rate peg calcs'!$B$37:$B$164,0))*$AG77","v":414125.93466279982},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C77,'Rate peg calcs'!$B$37:$B$164,0))*$AG77","v":207062.96733139991},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C77,'Rate peg calcs'!$B$37:$B$164,0))*$AG77","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C77,'Rate peg calcs'!$B$37:$B$164,0))*$AG77","v":0},207062.96733139991,0.75,null,1.1011690983566667E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C77,'Rate peg & SV'!$B$16:$B$143,0)))*AQ77","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C77,'Rate peg & SV'!$B$16:$B$143,0)))*AR77","v":1.1161719999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C77,'Rate peg & SV'!$B$16:$B$143,0)))*AS77","v":1.1161719999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C77,'Rate peg & SV'!$B$16:$B$143,0)))*AT77","v":1.1161719999999999},0,435660.48326526541,231117.88637222329,0,0,null,null,0,5.5049440987770485E-3,2.7533020075917983E-3,0,0,null,null,null,74807761.323472843,79157093.953472838,5.2401437358102543E-2,9.473019399998367E-3,0,-2.0816681711721685E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C78,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},{"$f":"TPI!B79","v":140},{"$f":"TPI!C79","v":"Kyogle"},{"$f":"TPI!D79","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.913233395526957E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1881765505651758E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B79,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C78,TPI!$B$16:$B$143,0))","v":8320712.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C78,TPI!$B$16:$B$143,0))","v":8757108},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C78,TPI!$B$16:$B$143,0))","v":9112914},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C78,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C78,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":485302.15524067922},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":507649.30649999995},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":493604.98300000001},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":517308.03399999999},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.3525294219270905E-5,-3.8722630455304396E-3,3.3249549480799946E-4,0,0,null,-1.1926223897340549E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C78,'ESL data'!$C$16:$C$146,0))","v":134052.65185578179},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C78,'Rate peg calcs'!$B$37:$B$164,0))*$AG78","v":16756.581481972724},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C78,'Rate peg calcs'!$B$37:$B$164,0))*$AG78","v":50269.744445918172},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C78,'Rate peg calcs'!$B$37:$B$164,0))*$AG78","v":33513.162963945448},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C78,'Rate peg calcs'!$B$37:$B$164,0))*$AG78","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C78,'Rate peg calcs'!$B$37:$B$164,0))*$AG78","v":0},33513.162963945448,0.75,null,1.6110716936851663E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C78,'Rate peg & SV'!$B$16:$B$143,0)))*AQ78","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C78,'Rate peg & SV'!$B$16:$B$143,0)))*AR78","v":1.0899269999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C78,'Rate peg & SV'!$B$16:$B$143,0)))*AS78","v":1.0899269999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C78,'Rate peg & SV'!$B$16:$B$143,0)))*AT78","v":1.0899269999999999},16756.581481972724,52632.422434876324,36526.901169804165,0,0,null,null,2.0138396171064579E-3,6.0102516075942339E-3,4.0082569823224673E-3,0,0,null,null,null,8183650.8335141726,8691300.1400141716,4.4537906789258619E-2,9.3525294219236332E-5,0,-3.4572496775131523E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C79,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},{"$f":"TPI!B80","v":141},{"$f":"TPI!C80","v":"Lachlan"},{"$f":"TPI!D80","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.03942165121405E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B80,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C79,TPI!$B$16:$B$143,0))","v":8318813.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C79,TPI!$B$16:$B$143,0))","v":8660960},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C79,TPI!$B$16:$B$143,0))","v":9033381.2799999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C79,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C79,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":605756.23736339284},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":625350.63},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":610794.01},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":644545},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":0},null,null,{"$f":"IF(M79=0,\".\",(S79-(1+H79)*R79)/M79)","v":-7.3526781522515404E-4},{"$f":"IF(N79=0,0,(T79-(1+I79)*S79)/N79)","v":-4.5973158569284954E-3},{"$f":"IF(O79=0,0,(U79-(1+J79)*T79)/O79)","v":1.7157901499451926E-3},{"$f":"IF(P79=0,0,(V79-(1+K79)*U79)/P79)","v":0},{"$f":"IF(Q79=0,0,(W79-(1+L79)*V79)/Q79)","v":0},null,3.4694469519536142E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C79,'ESL data'!$C$16:$C$146,0))","v":167014.09503438184},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C79,'Rate peg calcs'!$B$37:$B$164,0))*$AG79","v":23381.973304813459},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C79,'Rate peg calcs'!$B$37:$B$164,0))*$AG79","v":60125.074212377462},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C79,'Rate peg calcs'!$B$37:$B$164,0))*$AG79","v":41753.52375859546},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C79,'Rate peg calcs'!$B$37:$B$164,0))*$AG79","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C79,'Rate peg calcs'!$B$37:$B$164,0))*$AG79","v":0},41753.52375859546,0.75,null,2.0076671390222435E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C79,'Rate peg & SV'!$B$16:$B$143,0)))*AQ79","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C79,'Rate peg & SV'!$B$16:$B$143,0)))*AR79","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C79,'Rate peg & SV'!$B$16:$B$143,0)))*AS79","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C79,'Rate peg & SV'!$B$16:$B$143,0)))*AT79","v":1.0899349999999999},23381.973304813459,62830.702551934446,45508.626917824738,0,0,null,null,2.8107339946311411E-3,{"$f":"IF(N79=0,0,AW79/N79)","v":7.2544732399104075E-3},{"$f":"IF(O79=0,0,AX79/O79)","v":5.0378286388266724E-3},{"$f":"IF(P79=0,0,AY79/P79)","v":0},{"$f":"IF(Q79=0,0,AZ79/Q79)","v":0},null,null,null,{"$f":"(M79-R79)*(1+H79)","v":8040433.7288072305},{"$f":"BK79+S79","v":8665784.3588072304},{"$f":"IF(M79=0,\".\",BL79/M79-1)","v":4.1709113679814447E-2},{"$f":"BM79-H79","v":-7.3526781522493395E-4},{"$f":"(1+BM79)*M79-BL79","v":0},{"$f":"BN79-Z79","v":2.200930410145574E-16}]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C80,'RFS districts & sharing'!$D$13:$D$119,0))","v":16},{"$f":"TPI!B81","v":142},{"$f":"TPI!C81","v":"Lake Macquarie"},{"$f":"TPI!D81","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4494405411654656E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B81,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C80,TPI!$B$16:$B$143,0))","v":158342641},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C80,TPI!$B$16:$B$143,0))","v":167848032},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C80,TPI!$B$16:$B$143,0))","v":180439105},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C80,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C80,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":5079902.0024928451},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":6088350.8600000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":5873822.25},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":6188209},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.7189859586670036E-3,-2.8920575098148119E-3,7.7198330044325649E-4,0,0,null,{"$f":"(U80/T80-1-J80)*T80/O80-AB80","v":2.7105054312137611E-18},{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C80,'ESL data'!$C$16:$C$146,0))","v":1085924.9052551049},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C80,'Rate peg calcs'!$B$37:$B$164,0))*$AG80","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C80,'Rate peg calcs'!$B$37:$B$164,0))*$AG80","v":542962.45262755244},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C80,'Rate peg calcs'!$B$37:$B$164,0))*$AG80","v":271481.22631377622},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C80,'Rate peg calcs'!$B$37:$B$164,0))*$AG80","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C80,'Rate peg calcs'!$B$37:$B$164,0))*$AG80","v":0},{"$f":"AG80-SUM(AH80:AL80)","v":271481.22631377622},{"$f":"1-AM80/AG80","v":0.75},null,{"$f":"AG80/M80","v":6.8580699323759851E-3},1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C80,'Rate peg & SV'!$B$16:$B$143,0)))*AQ80","v":1.056},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C80,'Rate peg & SV'!$B$16:$B$143,0)))*AR80","v":1.1035200000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C80,'Rate peg & SV'!$B$16:$B$143,0)))*AS80","v":1.1035200000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C80,'Rate peg & SV'!$B$16:$B$143,0)))*AT80","v":1.1035200000000001},{"$f":"AH80*AQ80","v":0},{"$f":"AI80*AR80","v":573368.34997469536},{"$f":"AJ80*AS80","v":299584.96286177833},{"$f":"AK80*AT80","v":0},{"$f":"AL80*AU80","v":0},null,null,{"$f":"IF(M80=0,0,AV80/M80)","v":0},3.4159968582455312E-3,1.6603106231422415E-3,0,0,null,null,null,161144220.96803528,167232571.8280353,5.6143631127355542E-2,4.7189859586668631E-3,0,-1.4051260155412137E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C81,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B82","v":143},{"$f":"TPI!C82","v":"Lane Cove"},{"$f":"TPI!D82","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8676561809825601E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6519019176585623E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B82,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C81,TPI!$B$16:$B$143,0))","v":28673049.999999996},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C81,TPI!$B$16:$B$143,0))","v":31158446.999999996},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C81,TPI!$B$16:$B$143,0))","v":32607975.999999996},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C81,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C81,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":962474.01236455305},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":1186681.25},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":1132716.82},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":1207066},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.3784547147529768E-3,-3.2049473041511362E-3,6.641413293722642E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C81,'ESL data'!$C$16:$C$146,0))","v":203221.64415402431},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C81,'Rate peg calcs'!$B$37:$B$164,0))*$AG81","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C81,'Rate peg calcs'!$B$37:$B$164,0))*$AG81","v":101610.82207701216},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C81,'Rate peg calcs'!$B$37:$B$164,0))*$AG81","v":50805.411038506078},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C81,'Rate peg calcs'!$B$37:$B$164,0))*$AG81","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C81,'Rate peg calcs'!$B$37:$B$164,0))*$AG81","v":0},50805.411038506078,0.75,null,7.087548905820076E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C81,'Rate peg & SV'!$B$16:$B$143,0)))*AQ81","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C81,'Rate peg & SV'!$B$16:$B$143,0)))*AR81","v":1.0899109999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C81,'Rate peg & SV'!$B$16:$B$143,0)))*AS81","v":1.0899109999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C81,'Rate peg & SV'!$B$16:$B$143,0)))*AT81","v":1.0899109999999999},0,106589.75235878574,55373.37635038919,0,0,null,null,0,3.420894255698487E-3,1.6981543518797117E-3,0,0,null,null,null,28900147.175492465,30086828.425492465,4.930687267285716E-2,6.3784547147529846E-3,0,7.8062556418956319E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C82,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},{"$f":"TPI!B83","v":144},{"$f":"TPI!C83","v":"Leeton"},{"$f":"TPI!D83","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2692972891643408E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B83,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C82,TPI!$B$16:$B$143,0))","v":8240001.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C82,TPI!$B$16:$B$143,0))","v":8646330},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C82,TPI!$B$16:$B$143,0))","v":9033732},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C82,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C82,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":263549.22194333462},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":292364.88},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":278185.36},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":287816},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.1394987935417571E-3,-3.0835563639496268E-3,1.4589433308124562E-4,0,0,null,-1.1655173354219173E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C82,'ESL data'!$C$16:$C$146,0))","v":73225.960421998607},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C82,'Rate peg calcs'!$B$37:$B$164,0))*$AG82","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C82,'Rate peg calcs'!$B$37:$B$164,0))*$AG82","v":36612.980210999303},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C82,'Rate peg calcs'!$B$37:$B$164,0))*$AG82","v":18306.490105499652},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C82,'Rate peg calcs'!$B$37:$B$164,0))*$AG82","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C82,'Rate peg calcs'!$B$37:$B$164,0))*$AG82","v":0},18306.490105499652,0.75,null,8.8866435253290733E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C82,'Rate peg & SV'!$B$16:$B$143,0)))*AQ82","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C82,'Rate peg & SV'!$B$16:$B$143,0)))*AR82","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C82,'Rate peg & SV'!$B$16:$B$143,0)))*AS82","v":1.0909800000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C82,'Rate peg & SV'!$B$16:$B$143,0)))*AT82","v":1.0909800000000001},0,38260.564320494268,19972.01457529801,0,0,null,null,0,4.425064081580771E-3,2.2108265526692632E-3,0,0,null,null,null,8315008.3827456692,8607373.2627456691,4.4583880288581179E-2,2.1394987935417983E-3,0,4.1199682554449168E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C83,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},{"$f":"TPI!B84","v":146},{"$f":"TPI!C84","v":"Lismore"},{"$f":"TPI!D84","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8289381382292619E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B84,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C83,TPI!$B$16:$B$143,0))","v":34487509},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C83,TPI!$B$16:$B$143,0))","v":36102654},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C83,TPI!$B$16:$B$143,0))","v":37561928},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C83,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C83,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":1199313.2468598248},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":1392910.6033000001},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":1341587.0925999999},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":1409815.0867999999},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.1382205219878104E-3,-2.8988781827838247E-3,7.5174734956876433E-4,0,0,null,9.540979117872439E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C83,'ESL data'!$C$16:$C$146,0))","v":273875.64615809219},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C83,'Rate peg calcs'!$B$37:$B$164,0))*$AG83","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C83,'Rate peg calcs'!$B$37:$B$164,0))*$AG83","v":136937.82307904609},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C83,'Rate peg calcs'!$B$37:$B$164,0))*$AG83","v":68468.911539523047},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C83,'Rate peg calcs'!$B$37:$B$164,0))*$AG83","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C83,'Rate peg calcs'!$B$37:$B$164,0))*$AG83","v":0},68468.911539523047,0.75,null,7.9412997371915775E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C83,'Rate peg & SV'!$B$16:$B$143,0)))*AQ83","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C83,'Rate peg & SV'!$B$16:$B$143,0)))*AR83","v":1.0878329999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C83,'Rate peg & SV'!$B$16:$B$143,0)))*AS83","v":1.0878329999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C83,'Rate peg & SV'!$B$16:$B$143,0)))*AT83","v":1.0878329999999998},0,143373.90076376125,74482.741446773958,0,0,null,null,0,3.9712842375455625E-3,1.9829317985693906E-3,0,0,null,null,null,34700435.646272995,36093346.249572992,4.6562865690676469E-2,4.1382205219877913E-3,0,-1.9081958235744878E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C84,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},{"$f":"TPI!B85","v":2044},{"$f":"TPI!C85","v":"Lithgow"},{"$f":"TPI!D85","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9232794010415517E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B85,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C84,TPI!$B$16:$B$143,0))","v":21724135.600000001},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C84,TPI!$B$16:$B$143,0))","v":22914760},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C84,TPI!$B$16:$B$143,0))","v":23954451},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C84,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C84,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":850776.01184279181},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":924275.3},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":889225.52},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":933235},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.7218368742250747E-3,-3.1120414289224556E-3,7.306724845961124E-4,0,0,null,3.2526065174565133E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C84,'ESL data'!$C$16:$C$146,0))","v":225139.65371827479},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C84,'Rate peg calcs'!$B$37:$B$164,0))*$AG84","v":7879.8878801396186},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C84,'Rate peg calcs'!$B$37:$B$164,0))*$AG84","v":104689.93897899777},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C84,'Rate peg calcs'!$B$37:$B$164,0))*$AG84","v":56284.913429568696},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C84,'Rate peg calcs'!$B$37:$B$164,0))*$AG84","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C84,'Rate peg calcs'!$B$37:$B$164,0))*$AG84","v":0},56284.913429568696,0.75,null,1.0363572473662647E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C84,'Rate peg & SV'!$B$16:$B$143,0)))*AQ84","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C84,'Rate peg & SV'!$B$16:$B$143,0)))*AR84","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C84,'Rate peg & SV'!$B$16:$B$143,0)))*AS84","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C84,'Rate peg & SV'!$B$16:$B$143,0)))*AT84","v":1.087845},7879.8878801396186,109400.98623305267,61229.261649789158,0,0,null,null,3.6272503657819267E-4,4.7742584357441517E-3,2.5560703373994735E-3,0,0,null,null,null,21758904.462163225,22683179.762163226,4.4146482042913826E-2,1.721836874225148E-3,0,7.32920668600201E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C85,'RFS districts & sharing'!$D$13:$D$119,0))","v":23},{"$f":"TPI!B86","v":147},{"$f":"TPI!C86","v":"Liverpool"},{"$f":"TPI!D86","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3928417958104177E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.0052126709569754E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B86,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C85,TPI!$B$16:$B$143,0))","v":120779942.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C85,TPI!$B$16:$B$143,0))","v":128149350},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C85,TPI!$B$16:$B$143,0))","v":138396780},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C85,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C85,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":2951262.6991629656},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":3761014.81},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":3535236.64},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":3664640},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.6309664716768524E-3,-3.5242871534400147E-3,-1.0000927196375632E-4,0,0,null,-6.3696877633523385E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C85,'ESL data'!$C$16:$C$146,0))","v":795641.31076133577},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C85,'Rate peg calcs'!$B$37:$B$164,0))*$AG85","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C85,'Rate peg calcs'!$B$37:$B$164,0))*$AG85","v":430128.67561451456},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C85,'Rate peg calcs'!$B$37:$B$164,0))*$AG85","v":198910.32769033394},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C85,'Rate peg calcs'!$B$37:$B$164,0))*$AG85","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C85,'Rate peg calcs'!$B$37:$B$164,0))*$AG85","v":0},166602.30745648732,0.79060626289367963,null,6.5875284504922794E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C85,'Rate peg & SV'!$B$16:$B$143,0)))*AQ85","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C85,'Rate peg & SV'!$B$16:$B$143,0)))*AR85","v":1.1130000000000002},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C85,'Rate peg & SV'!$B$16:$B$143,0)))*AS85","v":1.1130000000000002},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C85,'Rate peg & SV'!$B$16:$B$143,0)))*AT85","v":1.1130000000000002},0,451635.10939524032,221387.19471934173,0,0,null,null,0,3.5242871648997072E-3,1.5996556763773098E-3,0,0,null,null,null,123004707.81654403,126765722.62654403,4.9559384429781028E-2,5.6309664716768515E-3,0,0]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C86,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},{"$f":"TPI!B87","v":2040},{"$f":"TPI!C87","v":"Liverpool Plains"},{"$f":"TPI!D87","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7932544319362521E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B87,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C86,TPI!$B$16:$B$143,0))","v":10656163},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C86,TPI!$B$16:$B$143,0))","v":9917224},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C86,TPI!$B$16:$B$143,0))","v":10126480},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C86,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C86,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":602998.48875262332},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":626693.65},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":609276.64},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":641894},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-3.479425114302134E-4,-4.1532887281045721E-3,1.3629436561814845E-3,0,0,null,-9.7578195523695399E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C86,'ESL data'!$C$16:$C$146,0))","v":166804.91080847435},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C86,'Rate peg calcs'!$B$37:$B$164,0))*$AG86","v":25854.761175313524},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C86,'Rate peg calcs'!$B$37:$B$164,0))*$AG86","v":57547.694228923647},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C86,'Rate peg calcs'!$B$37:$B$164,0))*$AG86","v":41701.227702118587},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C86,'Rate peg calcs'!$B$37:$B$164,0))*$AG86","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C86,'Rate peg calcs'!$B$37:$B$164,0))*$AG86","v":0},41701.227702118587,0.75,null,1.5653374559724202E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C86,'Rate peg & SV'!$B$16:$B$143,0)))*AQ86","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C86,'Rate peg & SV'!$B$16:$B$143,0)))*AR86","v":1.08992},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C86,'Rate peg & SV'!$B$16:$B$143,0)))*AS86","v":1.08992},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C86,'Rate peg & SV'!$B$16:$B$143,0)))*AT86","v":1.08992},25854.761175313524,60309.983551911981,45451.002097093093,0,0,null,null,2.4262730567572517E-3,6.0813372322649946E-3,4.4883317892390143E-3,0,0,null,null,null,10510024.354528893,11136718.004528893,4.5096438983609044E-2,-3.4794251143033944E-4,0,-1.2603850255143989E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C87,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},{"$f":"TPI!B88","v":148},{"$f":"TPI!C88","v":"Lockhart"},{"$f":"TPI!D88","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.944438149503937E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7429059687119489E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B88,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C87,TPI!$B$16:$B$143,0))","v":2756346},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C87,TPI!$B$16:$B$143,0))","v":2956576},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C87,TPI!$B$16:$B$143,0))","v":3106089},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C87,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C87,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":305176.16122307396},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":315546.65000000002},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":308365.69},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":325302.3},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-3.926314398207161E-3,-7.4907734138816668E-3,3.0200473374441297E-4,0,0,null,1.8810907692623502E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C87,'ESL data'!$C$16:$C$146,0))","v":84003.260995597782},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C87,'Rate peg calcs'!$B$37:$B$164,0))*$AG87","v":16548.642416132763},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C87,'Rate peg calcs'!$B$37:$B$164,0))*$AG87","v":25452.988081666128},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C87,'Rate peg calcs'!$B$37:$B$164,0))*$AG87","v":21000.815248899446},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C87,'Rate peg calcs'!$B$37:$B$164,0))*$AG87","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C87,'Rate peg calcs'!$B$37:$B$164,0))*$AG87","v":0},21000.815248899446,0.75,null,3.047631211596722E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C87,'Rate peg & SV'!$B$16:$B$143,0)))*AQ87","v":1.0720000000000001},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C87,'Rate peg & SV'!$B$16:$B$143,0)))*AR87","v":1.124528},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C87,'Rate peg & SV'!$B$16:$B$143,0)))*AS87","v":1.124528},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C87,'Rate peg & SV'!$B$16:$B$143,0)))*AT87","v":1.124528},16548.642416132763,27285.603223546092,23616.004770214397,0,0,null,null,6.0038334868455423E-3,9.2287846561516056E-3,7.6031320320230347E-3,0,0,null,null,null,2621389.812170085,2936936.4621700849,6.5518067096832056E-2,-3.9263143982073145E-3,0,-1.5352302762394743E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C88,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},{"$f":"TPI!B89","v":150},{"$f":"TPI!C89","v":"Maitland"},{"$f":"TPI!D89","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":0.06},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6424645168688675E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.8396785869275949E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B89,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C88,TPI!$B$16:$B$143,0))","v":84322875},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C88,TPI!$B$16:$B$143,0))","v":88795350},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C88,TPI!$B$16:$B$143,0))","v":96044182},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C88,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C88,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":1384415.4610894585},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":1708860.88},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":1619624.98},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":1682928.45},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.0854548349236997E-3,-2.1288038494103856E-3,1.3957111534552212E-4,0,0,null,5.1499603193061461E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C88,'ESL data'!$C$16:$C$146,0))","v":332645.22420470597},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C88,'Rate peg calcs'!$B$37:$B$164,0))*$AG88","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C88,'Rate peg calcs'!$B$37:$B$164,0))*$AG88","v":180026.55878690648},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C88,'Rate peg calcs'!$B$37:$B$164,0))*$AG88","v":83161.306051176492},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C88,'Rate peg calcs'!$B$37:$B$164,0))*$AG88","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C88,'Rate peg calcs'!$B$37:$B$164,0))*$AG88","v":0},69457.359366622986,0.79119688390932752,null,3.944898987430231E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C88,'Rate peg & SV'!$B$16:$B$143,0)))*AQ88","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C88,'Rate peg & SV'!$B$16:$B$143,0)))*AR88","v":1.1109},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C88,'Rate peg & SV'!$B$16:$B$143,0)))*AS88","v":1.1109},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C88,'Rate peg & SV'!$B$16:$B$143,0)))*AT88","v":1.1109},0,189027.8867262518,92383.894892251963,0,0,null,null,0,2.1288038926165821E-3,9.6188954883547203E-4,0,0,null,null,null,86788848.093842104,88497708.973842099,4.9510100003612223E-2,3.0854548349235483E-3,0,-1.5135462327897642E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C89,'RFS districts & sharing'!$D$13:$D$119,0))","v":13},{"$f":"TPI!B90","v":2084},{"$f":"TPI!C90","v":"Mid-Coast"},{"$f":"TPI!D90","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":0.04},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.9424645168688677E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.727600244262505E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B90,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C89,TPI!$B$16:$B$143,0))","v":92236186},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C89,TPI!$B$16:$B$143,0))","v":97732904},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C89,TPI!$B$16:$B$143,0))","v":102115326},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C89,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C89,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":2549606.6904118019},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":2783895.84},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":2658129.2199999997},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":2757470},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.1738965832225566E-3,-2.3486371399733899E-3,1.9689021123164065E-4,0,0,null,4.4181238528784306E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C89,'ESL data'!$C$16:$C$146,0))","v":723285.89635156188},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C89,'Rate peg calcs'!$B$37:$B$164,0))*$AG89","v":83177.878080429626},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C89,'Rate peg calcs'!$B$37:$B$164,0))*$AG89","v":278465.07009535132},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C89,'Rate peg calcs'!$B$37:$B$164,0))*$AG89","v":180821.47408789047},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C89,'Rate peg calcs'!$B$37:$B$164,0))*$AG89","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C89,'Rate peg calcs'!$B$37:$B$164,0))*$AG89","v":0},180821.47408789047,0.75,null,7.841671774584889E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C89,'Rate peg & SV'!$B$16:$B$143,0)))*AQ89","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C89,'Rate peg & SV'!$B$16:$B$143,0)))*AR89","v":1.0919760000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C89,'Rate peg & SV'!$B$16:$B$143,0)))*AS89","v":1.0919760000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C89,'Rate peg & SV'!$B$16:$B$143,0)))*AT89","v":1.0919760000000001},83177.878080429626,292945.25374030962,197452.7099885983,0,0,null,null,9.0179225407726227E-4,2.9974066230581834E-3,1.9336246352344632E-3,0,0,null,null,null,94119306.668358043,96903202.508358046,5.0598541751911252E-2,1.1738965832225751E-3,0,1.8431436932253575E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C90,'RFS districts & sharing'!$D$13:$D$119,0))","v":39},{"$f":"TPI!B91","v":2042},{"$f":"TPI!C91","v":"Mid-Western Regional"},{"$f":"TPI!D91","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1000000000000002E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7166476422040767E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.3808660654154443E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B91,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C90,TPI!$B$16:$B$143,0))","v":30952480},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C90,TPI!$B$16:$B$143,0))","v":32516219.999999996},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C90,TPI!$B$16:$B$143,0))","v":34003842},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C90,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C90,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":1104209.5561171267},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":1168207.25},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":1126778.26},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":1178526},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.541396124875567E-4,-2.6093788642462729E-3,4.0150981101433309E-4,0,0,null,2.7105054312137611E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C90,'ESL data'!$C$16:$C$146,0))","v":311709.22006983275},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C90,'Rate peg calcs'!$B$37:$B$164,0))*$AG90","v":48314.92911082408},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C90,'Rate peg calcs'!$B$37:$B$164,0))*$AG90","v":107539.68092409229},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C90,'Rate peg calcs'!$B$37:$B$164,0))*$AG90","v":77927.305017458188},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C90,'Rate peg calcs'!$B$37:$B$164,0))*$AG90","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C90,'Rate peg calcs'!$B$37:$B$164,0))*$AG90","v":0},77927.305017458188,0.75,null,1.0070573345652199E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C90,'Rate peg & SV'!$B$16:$B$143,0)))*AQ90","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C90,'Rate peg & SV'!$B$16:$B$143,0)))*AR90","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C90,'Rate peg & SV'!$B$16:$B$143,0)))*AS90","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C90,'Rate peg & SV'!$B$16:$B$143,0)))*AT90","v":1.0847100000000001},48314.92911082408,112378.96656567644,84528.52702548707,0,0,null,null,1.5609388685760908E-3,3.4560895013527543E-3,2.4858522465045882E-3,0,0,null,null,null,31114572.726363666,32282779.976363666,4.2978784781176449E-2,5.5413961248777094E-4,0,2.1423834928313568E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C91,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},{"$f":"TPI!B92","v":155},{"$f":"TPI!C92","v":"Moree Plains"},{"$f":"TPI!D92","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7060325863563857E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B92,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C91,TPI!$B$16:$B$143,0))","v":26109585.999999996},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C91,TPI!$B$16:$B$143,0))","v":27268230},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C91,TPI!$B$16:$B$143,0))","v":28303146},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C91,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C91,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":679794.12892118364},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":734154.07},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":712585.32},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":751700},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.7690172999286549E-4,-1.788775401566643E-3,6.2966048244213527E-4,0,0,null,1.5178830414797062E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C91,'ESL data'!$C$16:$C$146,0))","v":174804.60306294682},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C91,'Rate peg calcs'!$B$37:$B$164,0))*$AG91","v":28842.759505386224},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C91,'Rate peg calcs'!$B$37:$B$164,0))*$AG91","v":58559.542026087176},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C91,'Rate peg calcs'!$B$37:$B$164,0))*$AG91","v":43701.150765736704},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C91,'Rate peg calcs'!$B$37:$B$164,0))*$AG91","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C91,'Rate peg calcs'!$B$37:$B$164,0))*$AG91","v":0},43701.150765736704,0.75,null,6.6950354196710299E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C91,'Rate peg & SV'!$B$16:$B$143,0)))*AQ91","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C91,'Rate peg & SV'!$B$16:$B$143,0)))*AR91","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C91,'Rate peg & SV'!$B$16:$B$143,0)))*AS91","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C91,'Rate peg & SV'!$B$16:$B$143,0)))*AT91","v":1.0847100000000001},28842.759505386224,61194.721417261098,47403.075247102264,0,0,null,null,1.1046808442457198E-3,2.2441765166738396E-3,1.6748341420103003E-3,0,0,null,null,null,26509143.658594336,27243297.728594337,4.342128322503247E-2,9.7690172999308905E-4,0,2.2356248796651101E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C92,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B93","v":156},{"$f":"TPI!C93","v":"Mosman"},{"$f":"TPI!D93","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7025255534238265E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.551901917658562E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B93,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C92,TPI!$B$16:$B$143,0))","v":22876220},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C92,TPI!$B$16:$B$143,0))","v":24111594},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C92,TPI!$B$16:$B$143,0))","v":25051329},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C92,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C92,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":1194594.7568126207},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":1480312.25},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":1456926.83},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":1598535},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.0247996835856941E-2,-3.2430190773249275E-3,3.5870175984015831E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C92,'ESL data'!$C$16:$C$146,0))","v":254098.78474131308},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C92,'Rate peg calcs'!$B$37:$B$164,0))*$AG92","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C92,'Rate peg calcs'!$B$37:$B$164,0))*$AG92","v":127049.39237065654},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C92,'Rate peg calcs'!$B$37:$B$164,0))*$AG92","v":63524.69618532827},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C92,'Rate peg calcs'!$B$37:$B$164,0))*$AG92","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C92,'Rate peg calcs'!$B$37:$B$164,0))*$AG92","v":0},63524.69618532827,0.75,null,1.1107551192518392E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C92,'Rate peg & SV'!$B$16:$B$143,0)))*AQ92","v":1.0529999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C92,'Rate peg & SV'!$B$16:$B$143,0)))*AR92","v":1.0940669999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C92,'Rate peg & SV'!$B$16:$B$143,0)))*AS92","v":1.0940669999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C92,'Rate peg & SV'!$B$16:$B$143,0)))*AT92","v":1.0940669999999999},0,133783.01016630133,69500.273781393538,0,0,null,null,0,5.5484929850055263E-3,2.7743148390008987E-3,0,0,null,null,null,22612383.113637909,24092695.363637909,5.3176414793961069E-2,1.0247996835856893E-2,0,-4.8572257327350599E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C93,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},{"$f":"TPI!B94","v":2085},{"$f":"TPI!C94","v":"Murray River"},{"$f":"TPI!D94","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1529646906890755E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B94,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C93,TPI!$B$16:$B$143,0))","v":12321276},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C93,TPI!$B$16:$B$143,0))","v":13066560},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C93,TPI!$B$16:$B$143,0))","v":14150214},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C93,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C93,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":706171.55307778507},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":738682.64},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":716959.46},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":752821},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":0},null,null,9.1364645697516642E-5,-4.5755910978444092E-3,1.020304395341388E-3,0,0,null,1.0191500421363742E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C93,'ESL data'!$C$16:$C$146,0))","v":198912.77706402505},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C93,'Rate peg calcs'!$B$37:$B$164,0))*$AG93","v":25261.92268713118},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C93,'Rate peg calcs'!$B$37:$B$164,0))*$AG93","v":74194.465844881342},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C93,'Rate peg calcs'!$B$37:$B$164,0))*$AG93","v":49728.194266006263},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C93,'Rate peg calcs'!$B$37:$B$164,0))*$AG93","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C93,'Rate peg calcs'!$B$37:$B$164,0))*$AG93","v":0},49728.194266006263,0.75,null,1.6143845577684085E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C93,'Rate peg & SV'!$B$16:$B$143,0)))*AQ93","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C93,'Rate peg & SV'!$B$16:$B$143,0)))*AR93","v":1.1024909999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C93,'Rate peg & SV'!$B$16:$B$143,0)))*AS93","v":1.1024909999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C93,'Rate peg & SV'!$B$16:$B$143,0)))*AT93","v":1.1024909999999999},25261.92268713118,77681.605739590756,54824.886624523504,0,0,null,null,2.0502683883658786E-3,5.945069378596261E-3,3.8744916949329179E-3,0,0,null,null,null,12131330.580065954,12870013.220065955,4.4535746140736965E-2,9.1364645697582236E-5,0,6.5594231435373018E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C94,'RFS districts & sharing'!$D$13:$D$119,0))","v":37},{"$f":"TPI!B95","v":2086},{"$f":"TPI!C95","v":"Murrumbidgee"},{"$f":"TPI!D95","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.112448573173841E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B95,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C94,TPI!$B$16:$B$143,0))","v":4829309},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C94,TPI!$B$16:$B$143,0))","v":5033765},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C94,TPI!$B$16:$B$143,0))","v":5304782},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C94,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C94,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":489676.62383232813},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":501774.72},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":489428.21},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":517224},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-1.7985855250658937E-3,-7.5489190522773529E-3,1.1911547085118792E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C94,'ESL data'!$C$16:$C$146,0))","v":136054.55467823113},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C94,'Rate peg calcs'!$B$37:$B$164,0))*$AG94","v":19047.637654952359},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C94,'Rate peg calcs'!$B$37:$B$164,0))*$AG94","v":48979.639684163201},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C94,'Rate peg calcs'!$B$37:$B$164,0))*$AG94","v":34013.638669557782},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C94,'Rate peg calcs'!$B$37:$B$164,0))*$AG94","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C94,'Rate peg calcs'!$B$37:$B$164,0))*$AG94","v":0},34013.638669557782,0.75,null,2.8172675361678272E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C94,'Rate peg & SV'!$B$16:$B$143,0)))*AQ94","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C94,'Rate peg & SV'!$B$16:$B$143,0)))*AR94","v":1.1014299999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C94,'Rate peg & SV'!$B$16:$B$143,0)))*AS94","v":1.1014299999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C94,'Rate peg & SV'!$B$16:$B$143,0)))*AT94","v":1.1014299999999999},19047.637654952359,51183.723469950542,37463.642039811028,0,0,null,null,3.9441745506349586E-3,1.016807965209948E-2,7.0622396999181171E-3,0,0,null,null,null,4523825.3882899573,5025600.108289957,4.0645795969973531E-2,-1.7985855250658503E-3,0,4.3368086899420177E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C95,'RFS districts & sharing'!$D$13:$D$119,0))","v":15},{"$f":"TPI!B96","v":162},{"$f":"TPI!C96","v":"Muswellbrook"},{"$f":"TPI!D96","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8303173246438824E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B96,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C95,TPI!$B$16:$B$143,0))","v":21525009},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C95,TPI!$B$16:$B$143,0))","v":23239755},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C95,TPI!$B$16:$B$143,0))","v":24208700},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C95,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C95,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":669450.09493813256},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":710871.51},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":685896.63},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":717650},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.042747689639945E-4,-2.2463022782937018E-3,4.6502157246044377E-4,0,0,null,5.0957502106818708E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C95,'ESL data'!$C$16:$C$146,0))","v":187313.6262460876},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C95,'Rate peg calcs'!$B$37:$B$164,0))*$AG95","v":31843.316461834896},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C95,'Rate peg calcs'!$B$37:$B$164,0))*$AG95","v":61813.496661208905},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C95,'Rate peg calcs'!$B$37:$B$164,0))*$AG95","v":46828.406561521901},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C95,'Rate peg calcs'!$B$37:$B$164,0))*$AG95","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C95,'Rate peg calcs'!$B$37:$B$164,0))*$AG95","v":0},46828.406561521901,0.75,null,8.7021392765079721E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C95,'Rate peg & SV'!$B$16:$B$143,0)))*AQ95","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C95,'Rate peg & SV'!$B$16:$B$143,0)))*AR95","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C95,'Rate peg & SV'!$B$16:$B$143,0)))*AS95","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C95,'Rate peg & SV'!$B$16:$B$143,0)))*AT95","v":1.0857549999999998},31843.316461834896,64595.104010963303,50844.176566205198,0,0,null,null,1.4793636770063555E-3,2.7795088205948516E-3,2.1002439852699731E-3,0,0,null,null,null,21740760.203520581,22451631.713520583,4.304865626400356E-2,6.0427476896417892E-4,0,1.844227895397843E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C96,'RFS districts & sharing'!$D$13:$D$119,0))","v":5},{"$f":"TPI!B97","v":163},{"$f":"TPI!C97","v":"Nambucca Valley"},{"$f":"TPI!D97","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3250396178027652E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2881765505651757E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B97,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C96,TPI!$B$16:$B$143,0))","v":12575698.999999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C96,TPI!$B$16:$B$143,0))","v":13185810},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C96,TPI!$B$16:$B$143,0))","v":13895064},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C96,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C96,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":595710.67848158057},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":649787.15},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":624013.32999999996},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":649817},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.2894870671028643E-3,-4.0860115282179577E-3,3.8035161338869722E-4,0,0,null,-4.9873299934333204E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C96,'ESL data'!$C$16:$C$146,0))","v":164674.34206815658},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C96,'Rate peg calcs'!$B$37:$B$164,0))*$AG96","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C96,'Rate peg calcs'!$B$37:$B$164,0))*$AG96","v":82337.171034078288},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C96,'Rate peg calcs'!$B$37:$B$164,0))*$AG96","v":41168.585517039144},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C96,'Rate peg calcs'!$B$37:$B$164,0))*$AG96","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C96,'Rate peg calcs'!$B$37:$B$164,0))*$AG96","v":0},41168.585517039144,0.75,null,1.3094647229403041E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C96,'Rate peg & SV'!$B$16:$B$143,0)))*AQ96","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C96,'Rate peg & SV'!$B$16:$B$143,0)))*AR96","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C96,'Rate peg & SV'!$B$16:$B$143,0)))*AS96","v":1.09307},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C96,'Rate peg & SV'!$B$16:$B$143,0)))*AT96","v":1.09307},0,86042.343730611799,45000.145771109979,0,0,null,null,0,6.5253741507432456E-3,3.2385706011220949E-3,0,0,null,null,null,12488471.516143063,13138258.666143063,4.4733868562142343E-2,2.2894870671029618E-3,0,9.7578195523695399E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C97,'RFS districts & sharing'!$D$13:$D$119,0))","v":8},{"$f":"TPI!B98","v":164},{"$f":"TPI!C98","v":"Narrabri"},{"$f":"TPI!D98","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1543862311342154E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2881765505651757E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B98,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C97,TPI!$B$16:$B$143,0))","v":15248732.419999996},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C97,TPI!$B$16:$B$143,0))","v":15499439.999999998},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C97,TPI!$B$16:$B$143,0))","v":16135209.999999998},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C97,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C97,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":604232.14080389426},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":648358.71},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":626646.6},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":658799},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.2119243220519939E-3,-3.1386575886999412E-3,7.1564940548564816E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C97,'ESL data'!$C$16:$C$146,0))","v":161012.74853970029},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C97,'Rate peg calcs'!$B$37:$B$164,0))*$AG97","v":13686.083625874526},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C97,'Rate peg calcs'!$B$37:$B$164,0))*$AG97","v":66820.290643975619},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C97,'Rate peg calcs'!$B$37:$B$164,0))*$AG97","v":40253.187134925072},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C97,'Rate peg calcs'!$B$37:$B$164,0))*$AG97","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C97,'Rate peg calcs'!$B$37:$B$164,0))*$AG97","v":0},40253.187134925072,0.75,null,1.0559090690614947E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C97,'Rate peg & SV'!$B$16:$B$143,0)))*AQ97","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C97,'Rate peg & SV'!$B$16:$B$143,0)))*AR97","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C97,'Rate peg & SV'!$B$16:$B$143,0)))*AS97","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C97,'Rate peg & SV'!$B$16:$B$143,0)))*AT97","v":1.0899349999999999},13686.083625874526,69827.203722954524,43873.357519904552,0,0,null,null,8.9752270870227058E-4,4.5051436518322293E-3,2.719106693988151E-3,0,0,null,null,null,15266077.035850514,15914435.745850515,4.3656305817091567E-2,1.2119243220521866E-3,0,1.9277114626792269E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C98,'RFS districts & sharing'!$D$13:$D$119,0))","v":36},{"$f":"TPI!B99","v":165},{"$f":"TPI!C99","v":"Narrandera"},{"$f":"TPI!D99","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7768896670869294E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B99,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C98,TPI!$B$16:$B$143,0))","v":5525136},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C98,TPI!$B$16:$B$143,0))","v":6918750},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C98,TPI!$B$16:$B$143,0))","v":8192740},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C98,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C98,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":341888.58539575548},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":362196.51},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":351305.75},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":369876},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.0491461308658643E-3,-3.5512950403959504E-3,9.8533750097194489E-4,0,0,null,2.6020852139652106E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C98,'ESL data'!$C$16:$C$146,0))","v":91949.814608066459},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C98,'Rate peg calcs'!$B$37:$B$164,0))*$AG98","v":5976.7379495243204},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C98,'Rate peg calcs'!$B$37:$B$164,0))*$AG98","v":39998.169354508907},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C98,'Rate peg calcs'!$B$37:$B$164,0))*$AG98","v":22987.453652016615},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C98,'Rate peg calcs'!$B$37:$B$164,0))*$AG98","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C98,'Rate peg calcs'!$B$37:$B$164,0))*$AG98","v":0},22987.453652016615,0.75,null,1.6642090730086365E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C98,'Rate peg & SV'!$B$16:$B$143,0)))*AQ98","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C98,'Rate peg & SV'!$B$16:$B$143,0)))*AR98","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C98,'Rate peg & SV'!$B$16:$B$143,0)))*AS98","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C98,'Rate peg & SV'!$B$16:$B$143,0)))*AT98","v":1.0868},5976.7379495243204,41798.086975461803,24982.764629011657,0,0,null,null,1.0817358974556138E-3,6.0412772502925821E-3,3.0493784288298732E-3,0,0,null,null,null,5403247.1452528844,5765443.6552528841,4.3493527625905415E-2,1.0491461308660341E-3,0,1.6978606021122999E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C99,'RFS districts & sharing'!$D$13:$D$119,0))","v":41},{"$f":"TPI!B100","v":166},{"$f":"TPI!C100","v":"Narromine"},{"$f":"TPI!D100","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9342260444863365E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B100,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C99,TPI!$B$16:$B$143,0))","v":6483323.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C99,TPI!$B$16:$B$143,0))","v":6786230},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C99,TPI!$B$16:$B$143,0))","v":7114776},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C99,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C99,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":448827.82991747698},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":468810.36},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":456066.58},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":480274},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.4380130376253031E-4,-4.5957533538312396E-3,1.4869541081090087E-3,0,0,null,1.1058862159352145E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C99,'ESL data'!$C$16:$C$146,0))","v":123178.53060177696},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C99,'Rate peg calcs'!$B$37:$B$164,0))*$AG99","v":12933.745713186581},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C99,'Rate peg calcs'!$B$37:$B$164,0))*$AG99","v":48655.5195877019},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C99,'Rate peg calcs'!$B$37:$B$164,0))*$AG99","v":30794.63265044424},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C99,'Rate peg calcs'!$B$37:$B$164,0))*$AG99","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C99,'Rate peg calcs'!$B$37:$B$164,0))*$AG99","v":0},30794.63265044424,0.75,null,1.8999286569941126E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C99,'Rate peg & SV'!$B$16:$B$143,0)))*AQ99","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C99,'Rate peg & SV'!$B$16:$B$143,0)))*AR99","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C99,'Rate peg & SV'!$B$16:$B$143,0)))*AS99","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C99,'Rate peg & SV'!$B$16:$B$143,0)))*AT99","v":1.0888899999999999},12933.745713186581,50845.017969148481,33531.967546742228,0,0,null,null,1.9949250898438184E-3,7.4923805955808276E-3,4.7130039718386394E-3,0,0,null,null,null,6290626.62765586,6759436.9876558604,4.2588182798802166E-2,1.4380130376278472E-4,0,2.5440803977372362E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C100,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B101","v":167},{"$f":"TPI!C101","v":"Newcastle"},{"$f":"TPI!D101","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7424645168688676E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1172532506937603E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.180866065415445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B101,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C100,TPI!$B$16:$B$143,0))","v":181241675},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C100,TPI!$B$16:$B$143,0))","v":190971664},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C100,TPI!$B$16:$B$143,0))","v":201371600},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C100,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C100,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":4111208.7240679106},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":5095887.8},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":4931022.97},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":5241305},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.35720129478362E-3,-2.228782559580185E-3,5.1706677589803457E-4,0,0,null,4.6620693416876691E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C100,'ESL data'!$C$16:$C$146,0))","v":757742.7352721584},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C100,'Rate peg calcs'!$B$37:$B$164,0))*$AG100","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C100,'Rate peg calcs'!$B$37:$B$164,0))*$AG100","v":404595.35393051925},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C100,'Rate peg calcs'!$B$37:$B$164,0))*$AG100","v":189435.6838180396},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C100,'Rate peg calcs'!$B$37:$B$164,0))*$AG100","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C100,'Rate peg calcs'!$B$37:$B$164,0))*$AG100","v":0},163711.69752359949,0.78394817937146022,null,4.1808416042952504E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C100,'Rate peg & SV'!$B$16:$B$143,0)))*AQ100","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C100,'Rate peg & SV'!$B$16:$B$143,0)))*AR100","v":1.1056520000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C100,'Rate peg & SV'!$B$16:$B$143,0)))*AS100","v":1.1056520000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C100,'Rate peg & SV'!$B$16:$B$143,0)))*AT100","v":1.1056520000000001},0,425634.31233490625,209449.94268478313,0,0,null,null,0,2.2287825503521101E-3,1.0401165938234743E-3,0,0,null,null,null,185530815.78763255,190626703.58763257,5.1781846463472503E-2,4.3572012947838273E-3,0,2.0729945537922845E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C101,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B102","v":168},{"$f":"TPI!C102","v":"North Sydney"},{"$f":"TPI!D102","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8922767937691317E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B102,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C101,TPI!$B$16:$B$143,0))","v":58863230.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C101,TPI!$B$16:$B$143,0))","v":61757850},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C101,TPI!$B$16:$B$143,0))","v":64444640},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C101,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C101,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":1832247.7742760088},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":2316529.96},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":2260893.33},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":2445359},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.8910027631181939E-3,-2.3608721491079963E-3,1.4759549147223994E-3,0,0,null,-6.0715321659188248E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C101,'ESL data'!$C$16:$C$146,0))","v":417867.94976639817},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C101,'Rate peg calcs'!$B$37:$B$164,0))*$AG101","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C101,'Rate peg calcs'!$B$37:$B$164,0))*$AG101","v":208933.97488319909},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C101,'Rate peg calcs'!$B$37:$B$164,0))*$AG101","v":104466.98744159954},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C101,'Rate peg calcs'!$B$37:$B$164,0))*$AG101","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C101,'Rate peg calcs'!$B$37:$B$164,0))*$AG101","v":0},104466.98744159954,0.75,null,7.0989638636451717E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C101,'Rate peg & SV'!$B$16:$B$143,0)))*AQ101","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C101,'Rate peg & SV'!$B$16:$B$143,0)))*AR101","v":1.0920000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C101,'Rate peg & SV'!$B$16:$B$143,0)))*AS101","v":1.0920000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C101,'Rate peg & SV'!$B$16:$B$143,0)))*AT101","v":1.0920000000000001},0,219380.67362735906,114077.95028622671,0,0,null,null,0,3.5522718751925314E-3,1.770169719098853E-3,0,0,null,null,null,59479233.110199489,61795763.07019949,4.9819420721222363E-2,6.8910027631181869E-3,0,-6.9388939039072284E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C102,'RFS districts & sharing'!$D$13:$D$119,0))","v":17},{"$f":"TPI!B103","v":2087},{"$f":"TPI!C103","v":"Northern Beaches"},{"$f":"TPI!D103","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7212202111856357E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B103,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C102,TPI!$B$16:$B$143,0))","v":188181279},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C102,TPI!$B$16:$B$143,0))","v":197415506},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C102,TPI!$B$16:$B$143,0))","v":221482696},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C102,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C102,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":7783321.0946463328},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":9298472.9199999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":8894303.8399999999},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":9446906},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.2760024300853008E-3,-3.8000344999782479E-3,9.0800771173862871E-4,0,0,null,-3.903127820947816E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C102,'ESL data'!$C$16:$C$146,0))","v":1592551.2901537931},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C102,'Rate peg calcs'!$B$37:$B$164,0))*$AG102","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C102,'Rate peg calcs'!$B$37:$B$164,0))*$AG102","v":796275.64507689653},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C102,'Rate peg calcs'!$B$37:$B$164,0))*$AG102","v":398137.82253844826},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C102,'Rate peg calcs'!$B$37:$B$164,0))*$AG102","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C102,'Rate peg calcs'!$B$37:$B$164,0))*$AG102","v":0},398137.82253844826,0.75,null,8.4628571907718469E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C102,'Rate peg & SV'!$B$16:$B$143,0)))*AQ102","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C102,'Rate peg & SV'!$B$16:$B$143,0)))*AR102","v":1.088862},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C102,'Rate peg & SV'!$B$16:$B$143,0)))*AS102","v":1.088862},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C102,'Rate peg & SV'!$B$16:$B$143,0)))*AT102","v":1.088862},0,835293.15168566443,433517.14572485985,0,0,null,null,0,4.2311425713726074E-3,1.957340928001255E-3,0,0,null,null,null,188142156.84110317,197440629.76110315,4.9204420388189396E-2,6.2760024300852202E-3,0,-8.066464163292153E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C103,'RFS districts & sharing'!$D$13:$D$119,0))","v":40},{"$f":"TPI!B104","v":2045},{"$f":"TPI!C104","v":"Oberon"},{"$f":"TPI!D104","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.944438149503938E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.2064669507403454E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B104,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C103,TPI!$B$16:$B$143,0))","v":5166334},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C103,TPI!$B$16:$B$143,0))","v":5527208},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C103,TPI!$B$16:$B$143,0))","v":5817026},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C103,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C103,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":462986.87884253991},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":477806.15},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":465955.77},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":490649},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-1.5625835858130751E-3,-6.6448013695802359E-3,1.7712991440737276E-3,0,0,null,-2.6020852139652106E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C103,'ESL data'!$C$16:$C$146,0))","v":129526.17940242193},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C103,'Rate peg calcs'!$B$37:$B$164,0))*$AG103","v":18781.296013351177},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C103,'Rate peg calcs'!$B$37:$B$164,0))*$AG103","v":45981.793687859783},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C103,'Rate peg calcs'!$B$37:$B$164,0))*$AG103","v":32381.544850605482},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C103,'Rate peg calcs'!$B$37:$B$164,0))*$AG103","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C103,'Rate peg calcs'!$B$37:$B$164,0))*$AG103","v":0},32381.544850605482,0.75,null,2.50711973717576E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C103,'Rate peg & SV'!$B$16:$B$143,0)))*AQ103","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C103,'Rate peg & SV'!$B$16:$B$143,0)))*AR103","v":1.108808},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C103,'Rate peg & SV'!$B$16:$B$143,0)))*AS103","v":1.108808},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C103,'Rate peg & SV'!$B$16:$B$143,0)))*AT103","v":1.108808},18781.296013351177,48372.846959628492,35904.915982710161,0,0,null,null,3.6353236189048516E-3,8.7517688785420222E-3,6.1723836171112458E-3,0,0,null,null,null,4935901.2105195643,5413707.3605195647,4.7881797909226309E-2,-1.562583585813071E-3,0,4.1199682554449168E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C104,'RFS districts & sharing'!$D$13:$D$119,0))","v":42},{"$f":"TPI!B105","v":172},{"$f":"TPI!C105","v":"Orange"},{"$f":"TPI!D105","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9043148771944883E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B105,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C104,TPI!$B$16:$B$143,0))","v":39200674},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C104,TPI!$B$16:$B$143,0))","v":41264364},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C104,TPI!$B$16:$B$143,0))","v":43466800},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C104,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C104,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":916457.26389822364},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":1082276.8899999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":1036221.71},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":1083123.6000000001},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.214811934221557E-3,-2.1401196836259937E-3,3.6840781203452964E-4,0,0,null,9.2157184661267877E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C104,'ESL data'!$C$16:$C$146,0))","v":242234.17727969773},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C104,'Rate peg calcs'!$B$37:$B$164,0))*$AG104","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C104,'Rate peg calcs'!$B$37:$B$164,0))*$AG104","v":121117.08863984887},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C104,'Rate peg calcs'!$B$37:$B$164,0))*$AG104","v":60558.544319924433},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C104,'Rate peg calcs'!$B$37:$B$164,0))*$AG104","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C104,'Rate peg calcs'!$B$37:$B$164,0))*$AG104","v":0},60558.544319924433,0.75,null,6.1793370511868681E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C104,'Rate peg & SV'!$B$16:$B$143,0)))*AQ104","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C104,'Rate peg & SV'!$B$16:$B$143,0)))*AR104","v":1.0888800000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C104,'Rate peg & SV'!$B$16:$B$143,0)))*AS104","v":1.0888800000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C104,'Rate peg & SV'!$B$16:$B$143,0)))*AT104","v":1.0888800000000001},0,126809.59180592175,65940.987739079326,0,0,null,null,0,3.0731018126420595E-3,1.517042610430934E-3,0,0,null,null,null,39946695.263428167,41028972.153428167,4.6639457102910287E-2,3.2148119342216078E-3,0,5.0740661672321608E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C105,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},{"$f":"TPI!B106","v":173},{"$f":"TPI!C106","v":"Parkes"},{"$f":"TPI!D106","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.870852047107938E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B106,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C105,TPI!$B$16:$B$143,0))","v":15705364.999999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C105,TPI!$B$16:$B$143,0))","v":16472334.999999998},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C105,TPI!$B$16:$B$143,0))","v":17166240},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C105,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C105,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":622144.74969421071},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":659862.88},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":635031.34},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":664199},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.2023676015377008E-4,-3.0580883522940338E-3,5.9371198406757734E-4,0,0,null,2.0599841277224584E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C105,'ESL data'!$C$16:$C$146,0))","v":173723.70141208469},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C105,'Rate peg calcs'!$B$37:$B$164,0))*$AG105","v":22062.910079334757},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C105,'Rate peg calcs'!$B$37:$B$164,0))*$AG105","v":64798.94062670759},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C105,'Rate peg calcs'!$B$37:$B$164,0))*$AG105","v":43430.925353021172},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C105,'Rate peg calcs'!$B$37:$B$164,0))*$AG105","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C105,'Rate peg calcs'!$B$37:$B$164,0))*$AG105","v":0},43430.925353021172,0.75,null,1.1061424004605096E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C105,'Rate peg & SV'!$B$16:$B$143,0)))*AQ105","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C105,'Rate peg & SV'!$B$16:$B$143,0)))*AR105","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C105,'Rate peg & SV'!$B$16:$B$143,0)))*AS105","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C105,'Rate peg & SV'!$B$16:$B$143,0)))*AT105","v":1.0868},22062.910079334757,67714.892954909432,47200.729673663409,0,0,null,null,1.4048008485848472E-3,4.1108253902624884E-3,2.749625408573072E-3,0,0,null,null,null,15723418.204783471,16383281.084783472,4.3164618255193243E-2,7.2023676015386257E-4,0,9.2482445313013528E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C106,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B107","v":2089},{"$f":"TPI!C107","v":"Parramatta"},{"$f":"TPI!D107","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4928417958104178E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.1893598581896928E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7519019176585617E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B107,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C106,TPI!$B$16:$B$143,0))","v":170054519},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C106,TPI!$B$16:$B$143,0))","v":180342141},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C106,TPI!$B$16:$B$143,0))","v":191994732},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C106,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C106,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":3847128.9634983889},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":4979305.09},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":4737611.9800000004},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":5093112},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.641312645686453E-3,-3.0490944457471857E-3,6.7904647233320249E-4,0,0,null,-6.5052130349130266E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C106,'ESL data'!$C$16:$C$146,0))","v":569551.0142240976},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C106,'Rate peg calcs'!$B$37:$B$164,0))*$AG106","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C106,'Rate peg calcs'!$B$37:$B$164,0))*$AG106","v":523197.1683613495},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C106,'Rate peg calcs'!$B$37:$B$164,0))*$AG106","v":46353.845862748101},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C106,'Rate peg calcs'!$B$37:$B$164,0))*$AG106","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C106,'Rate peg calcs'!$B$37:$B$164,0))*$AG106","v":0},0,1,null,3.3492259868971646E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C106,'Rate peg & SV'!$B$16:$B$143,0)))*AQ106","v":1.0509999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C106,'Rate peg & SV'!$B$16:$B$143,0)))*AR106","v":1.1161620000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C106,'Rate peg & SV'!$B$16:$B$143,0)))*AS106","v":1.1161620000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C106,'Rate peg & SV'!$B$16:$B$143,0)))*AT106","v":1.1161620000000001},0,549880.22394777834,51738.401305856649,0,0,null,null,0,3.0490944651021877E-3,2.6947823394371387E-4,0,0,null,null,null,173674825.12378719,178654130.2137872,5.0569730603790664E-2,5.6413126456864859E-3,0,3.2959746043559335E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C107,'RFS districts & sharing'!$D$13:$D$119,0))","v":21},{"$f":"TPI!B108","v":176},{"$f":"TPI!C108","v":"Penrith"},{"$f":"TPI!D108","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7950105844134233E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6519019176585621E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B108,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C107,TPI!$B$16:$B$143,0))","v":151578290},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C107,TPI!$B$16:$B$143,0))","v":160224528},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C107,TPI!$B$16:$B$143,0))","v":168394886},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C107,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C107,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":2836985.9994135853},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":3658814.08},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":3529499.4699999997},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":3738007},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.6183444862869126E-3,-1.6736950013047263E-3,4.7277962569077978E-4,0,0,null,-1.7889335846010823E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C107,'ESL data'!$C$16:$C$146,0))","v":866255.57442283537},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C107,'Rate peg calcs'!$B$37:$B$164,0))*$AG107","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C107,'Rate peg calcs'!$B$37:$B$164,0))*$AG107","v":433127.78721141769},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C107,'Rate peg calcs'!$B$37:$B$164,0))*$AG107","v":216563.89360570884},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C107,'Rate peg calcs'!$B$37:$B$164,0))*$AG107","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C107,'Rate peg calcs'!$B$37:$B$164,0))*$AG107","v":0},216563.89360570884,0.75,null,5.7149053101393042E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C107,'Rate peg & SV'!$B$16:$B$143,0)))*AQ107","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C107,'Rate peg & SV'!$B$16:$B$143,0)))*AR107","v":1.0888720000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C107,'Rate peg & SV'!$B$16:$B$143,0)))*AS107","v":1.0888720000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C107,'Rate peg & SV'!$B$16:$B$143,0)))*AT107","v":1.0888720000000001},0,453917.92099756573,235810.35995823541,0,0,null,null,0,2.8330114412792387E-3,1.4003415754456783E-3,0,0,null,null,null,155126532.86635703,158785346.94635704,4.7546762444391266E-2,4.6183444862870904E-3,0,1.7780915628762273E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C108,'RFS districts & sharing'!$D$13:$D$119,0))","v":13},{"$f":"TPI!B109","v":124},{"$f":"TPI!C109","v":"Port Macquarie-Hastings"},{"$f":"TPI!D109","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.8000000000000001E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.079375963005398E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.4808660654154444E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B109,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C108,TPI!$B$16:$B$143,0))","v":58950287.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C108,TPI!$B$16:$B$143,0))","v":62419004},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C108,TPI!$B$16:$B$143,0))","v":65556974.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C108,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C108,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":1476884.0949020097},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":1732009.38},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":1629784.91},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":1682516},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.264937423486252E-3,-2.7696636159833467E-3,-6.1008609250982756E-5,0,0,null,1.4907779871675686E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C108,'ESL data'!$C$16:$C$146,0))","v":397649.07126332959},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C108,'Rate peg calcs'!$B$37:$B$164,0))*$AG108","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C108,'Rate peg calcs'!$B$37:$B$164,0))*$AG108","v":198824.5356316648},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C108,'Rate peg calcs'!$B$37:$B$164,0))*$AG108","v":99412.267815832398},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C108,'Rate peg calcs'!$B$37:$B$164,0))*$AG108","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C108,'Rate peg calcs'!$B$37:$B$164,0))*$AG108","v":0},99412.267815832398,0.75,null,6.745498364033941E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C108,'Rate peg & SV'!$B$16:$B$143,0)))*AQ108","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C108,'Rate peg & SV'!$B$16:$B$143,0)))*AR108","v":1.088886},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C108,'Rate peg & SV'!$B$16:$B$143,0)))*AS108","v":1.088886},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C108,'Rate peg & SV'!$B$16:$B$143,0)))*AT108","v":1.088886},0,207970.46427072139,108248.62665291048,0,0,null,null,0,3.3318452865848578E-3,1.6512144840867121E-3,0,0,null,null,null,59911692.672408491,61643702.052408494,4.5689582592175038E-2,3.2649374234863596E-3,0,1.0755285551056204E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C109,'RFS districts & sharing'!$D$13:$D$119,0))","v":14},{"$f":"TPI!B110","v":178},{"$f":"TPI!C110","v":"Port Stephens"},{"$f":"TPI!D110","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4999999999999998E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5424645168688681E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4499870513728709E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0808660654154449E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B110,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C109,TPI!$B$16:$B$143,0))","v":52530435},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C109,TPI!$B$16:$B$143,0))","v":57997770},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C109,TPI!$B$16:$B$143,0))","v":63731190},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C109,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C109,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":1103735.823812932},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":1299091.8400000001},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":1214810.4750000001},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":1245157.8250000002},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.7644775458340568E-3,-2.4499352934680362E-3,-3.0169589542243107E-4,0,0,null,-2.0599841277224584E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C109,'ESL data'!$C$16:$C$146,0))","v":312664.3109479422},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C109,'Rate peg calcs'!$B$37:$B$164,0))*$AG109","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C109,'Rate peg calcs'!$B$37:$B$164,0))*$AG109","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C109,'Rate peg calcs'!$B$37:$B$164,0))*$AG109","v":156332.1554739711},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C109,'Rate peg calcs'!$B$37:$B$164,0))*$AG109","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C109,'Rate peg calcs'!$B$37:$B$164,0))*$AG109","v":0},156332.1554739711,0.5,null,5.952060190400902E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C109,'Rate peg & SV'!$B$16:$B$143,0)))*AQ109","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C109,'Rate peg & SV'!$B$16:$B$143,0)))*AR109","v":1.0951599999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C109,'Rate peg & SV'!$B$16:$B$143,0)))*AS109","v":1.0951599999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C109,'Rate peg & SV'!$B$16:$B$143,0)))*AT109","v":1.0951599999999999},0,0,171208.72338887418,0,0,null,null,0,0,2.6864196853828427E-3,0,0,null,null,null,53762738.738462254,55061830.578462258,4.8189122714522803E-2,2.7644775458341223E-3,0,6.5485811218124468E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C110,'RFS districts & sharing'!$D$13:$D$119,0))","v":30},{"$f":"TPI!B111","v":2095},{"$f":"TPI!C111","v":"Queanbeyan-Palerang Regional"},{"$f":"TPI!D111","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8036390506796497E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B111,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C110,TPI!$B$16:$B$143,0))","v":50159440},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C110,TPI!$B$16:$B$143,0))","v":60795960},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C110,TPI!$B$16:$B$143,0))","v":73578900},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C110,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C110,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":1638683.1939990481},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":1856707.52},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":1777509.47},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":1780227},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.9606345874604819E-3,-2.4643167455144317E-3,-6.8318018617804989E-4,0,0,null,3.0357660829594124E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C110,'ESL data'!$C$16:$C$146,0))","v":424983.00061457814},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C110,'Rate peg calcs'!$B$37:$B$164,0))*$AG110","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C110,'Rate peg calcs'!$B$37:$B$164,0))*$AG110","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C110,'Rate peg calcs'!$B$37:$B$164,0))*$AG110","v":212491.50030728907},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C110,'Rate peg calcs'!$B$37:$B$164,0))*$AG110","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C110,'Rate peg calcs'!$B$37:$B$164,0))*$AG110","v":0},212491.50030728907,0.5,null,8.4726424500468529E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C110,'Rate peg & SV'!$B$16:$B$143,0)))*AQ110","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C110,'Rate peg & SV'!$B$16:$B$143,0)))*AR110","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C110,'Rate peg & SV'!$B$16:$B$143,0)))*AS110","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C110,'Rate peg & SV'!$B$16:$B$143,0)))*AT110","v":1.0857549999999998},0,0,230713.7089161406,0,0,null,null,0,0,3.1355960596875002E-3,0,0,null,null,null,50579232.69681178,52435940.216811784,4.5385279756149366E-2,2.9606345874606879E-3,0,2.0599841277224584E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C111,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B112","v":181},{"$f":"TPI!C112","v":"Randwick"},{"$f":"TPI!D112","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7051235085182897E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.8519019176585618E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B112,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C111,TPI!$B$16:$B$143,0))","v":100716550.99999999},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C111,TPI!$B$16:$B$143,0))","v":112592394.2},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C111,TPI!$B$16:$B$143,0))","v":110683157.99999999},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C111,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C111,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":3197242.7122051595},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":3947874.62},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":3682078.73},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":3954195},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":0},null,null,{"$f":"IF(M111=0,\".\",(S111-(1+H111)*R111)/M111)","v":6.0901543017670952E-3},{"$f":"IF(N111=0,0,(T111-(1+I111)*S111)/N111)","v":-3.6598344280740656E-3},{"$f":"IF(O111=0,0,(U111-(1+J111)*T111)/O111)","v":8.4444122464803545E-4},{"$f":"IF(P111=0,0,(V111-(1+K111)*U111)/P111)","v":0},{"$f":"IF(Q111=0,0,(W111-(1+L111)*V111)/Q111)","v":0},null,3.3610267347050637E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C111,'ESL data'!$C$16:$C$146,0))","v":585017.73671273468},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C111,'Rate peg calcs'!$B$37:$B$164,0))*$AG111","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C111,'Rate peg calcs'!$B$37:$B$164,0))*$AG111","v":392821.27563010284},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C111,'Rate peg calcs'!$B$37:$B$164,0))*$AG111","v":146254.43417818367},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C111,'Rate peg calcs'!$B$37:$B$164,0))*$AG111","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C111,'Rate peg calcs'!$B$37:$B$164,0))*$AG111","v":0},45942.026904448168,0.9214690016706153,null,5.808556100305051E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C111,'Rate peg & SV'!$B$16:$B$143,0)))*AQ111","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C111,'Rate peg & SV'!$B$16:$B$143,0)))*AR111","v":1.0878129999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C111,'Rate peg & SV'!$B$16:$B$143,0)))*AS111","v":1.0878129999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C111,'Rate peg & SV'!$B$16:$B$143,0)))*AT111","v":1.0878129999999999},0,412069.51813597785,159097.47480667252,0,0,null,null,0,3.6598344059014408E-3,1.4374135837963038E-3,0,0,null,null,null,{"$f":"(M111-R111)*(1+H111)","v":101705657.9129585},{"$f":"BK111+S111","v":105653532.53295851},{"$f":"IF(M111=0,\".\",BL111/M111-1)","v":4.9018572259871496E-2},{"$f":"BM111-H111","v":6.0901543017673199E-3},{"$f":"(1+BM111)*M111-BL111","v":0},{"$f":"BN111-Z111","v":2.2464669013899652E-16}]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C112,'RFS districts & sharing'!$D$13:$D$119,0))","v":2},{"$f":"TPI!B113","v":1981},{"$f":"TPI!C113","v":"Richmond Valley"},{"$f":"TPI!D113","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7805435328838101E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.5808660654154445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B113,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C112,TPI!$B$16:$B$143,0))","v":16224901.999999998},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C112,TPI!$B$16:$B$143,0))","v":16971350},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C112,TPI!$B$16:$B$143,0))","v":17673390},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C112,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C112,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":678283.4753116928},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":729068.66020000004},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":697042.0344},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":725602.87920000008},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.3147053614938329E-3,-3.5111752384738878E-3,2.0373584968639766E-4,0,0,null,-1.4907779871675686E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C112,'ESL data'!$C$16:$C$146,0))","v":187535.78749262879},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C112,'Rate peg calcs'!$B$37:$B$164,0))*$AG112","v":13127.505124484016},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C112,'Rate peg calcs'!$B$37:$B$164,0))*$AG112","v":80640.388621830381},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C112,'Rate peg calcs'!$B$37:$B$164,0))*$AG112","v":46883.946873157198},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C112,'Rate peg calcs'!$B$37:$B$164,0))*$AG112","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C112,'Rate peg calcs'!$B$37:$B$164,0))*$AG112","v":0},46883.946873157198,0.75,null,1.1558515884572296E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C112,'Rate peg & SV'!$B$16:$B$143,0)))*AQ112","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C112,'Rate peg & SV'!$B$16:$B$143,0)))*AR112","v":1.086794},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C112,'Rate peg & SV'!$B$16:$B$143,0)))*AS112","v":1.086794},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C112,'Rate peg & SV'!$B$16:$B$143,0)))*AT112","v":1.086794},13127.505124484016,84349.846498434577,50953.192158066006,0,0,null,null,8.0909611192006071E-4,4.970131810282304E-3,2.8830457630407073E-3,0,0,null,null,null,16221724.917695856,16950793.577895857,4.473935053018252E-2,1.3147053614938412E-3,0,8.2399365108898337E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C113,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B114","v":184},{"$f":"TPI!C114","v":"Ryde"},{"$f":"TPI!D114","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.6865399390088093E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.9519019176585619E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B114,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C113,TPI!$B$16:$B$143,0))","v":82610531},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C113,TPI!$B$16:$B$143,0))","v":87348610},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C113,TPI!$B$16:$B$143,0))","v":93645255},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C113,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C113,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":2526395.4620628413},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":3271012.36},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":3152850.26},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":3416825},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.7007462597506729E-3,-3.8567259154016816E-3,1.1516727410711574E-3,0,0,null,-6.0715321659188248E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C113,'ESL data'!$C$16:$C$146,0))","v":539798.28253916674},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C113,'Rate peg calcs'!$B$37:$B$164,0))*$AG113","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C113,'Rate peg calcs'!$B$37:$B$164,0))*$AG113","v":320532.48578074074},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C113,'Rate peg calcs'!$B$37:$B$164,0))*$AG113","v":134949.57063479169},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C113,'Rate peg calcs'!$B$37:$B$164,0))*$AG113","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C113,'Rate peg calcs'!$B$37:$B$164,0))*$AG113","v":0},84316.226123634318,0.84380049205229457,null,6.5342550883635735E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C113,'Rate peg & SV'!$B$16:$B$143,0)))*AQ113","v":1.0509999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C113,'Rate peg & SV'!$B$16:$B$143,0)))*AR113","v":1.1214169999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C113,'Rate peg & SV'!$B$16:$B$143,0)))*AS113","v":1.1214169999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C113,'Rate peg & SV'!$B$16:$B$143,0)))*AT113","v":1.1214169999999999},0,336879.64255555847,151334.74265255616,0,0,null,null,0,3.8567258546593755E-3,1.6160428272906744E-3,0,0,null,null,null,83522020.780123204,86793033.140123203,5.0629164217855127E-2,7.7007462597509513E-3,0,2.7842311789427754E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C114,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},{"$f":"TPI!B115","v":188},{"$f":"TPI!C115","v":"Shellharbour"},{"$f":"TPI!D115","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.8424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9313144532383958E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.180866065415445E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B115,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C114,TPI!$B$16:$B$143,0))","v":57263139.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C114,TPI!$B$16:$B$143,0))","v":61773354},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C114,TPI!$B$16:$B$143,0))","v":64970880},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C114,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C114,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":1449062.6888702738},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":1759889.67},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":1681473.85},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":1760293},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.9495914423361093E-3,-2.3894220954516973E-3,1.3111997877379938E-4,0,0,null,2.3581397251559721E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C114,'ESL data'!$C$16:$C$146,0))","v":328584.35143962386},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C114,'Rate peg calcs'!$B$37:$B$164,0))*$AG114","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C114,'Rate peg calcs'!$B$37:$B$164,0))*$AG114","v":164292.17571981193},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C114,'Rate peg calcs'!$B$37:$B$164,0))*$AG114","v":82146.087859905965},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C114,'Rate peg calcs'!$B$37:$B$164,0))*$AG114","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C114,'Rate peg calcs'!$B$37:$B$164,0))*$AG114","v":0},82146.087859905965,0.75,null,5.7381476363263335E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C114,'Rate peg & SV'!$B$16:$B$143,0)))*AQ114","v":1.0620000000000001},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C114,'Rate peg & SV'!$B$16:$B$143,0)))*AR114","v":1.1044800000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C114,'Rate peg & SV'!$B$16:$B$143,0)))*AS114","v":1.1044800000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C114,'Rate peg & SV'!$B$16:$B$143,0)))*AT114","v":1.1044800000000001},0,174478.29061444028,90728.711119508953,0,0,null,null,0,2.8244911327696448E-3,1.3964519353825736E-3,0,0,null,null,null,59074994.973450236,60834884.643450238,6.2374236611024925E-2,3.9495914423362463E-3,0,1.3704315460216776E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C115,'RFS districts & sharing'!$D$13:$D$119,0))","v":27},{"$f":"TPI!B116","v":189},{"$f":"TPI!C116","v":"Shoalhaven"},{"$f":"TPI!D116","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7000916764309319E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B116,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C115,TPI!$B$16:$B$143,0))","v":90014576},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C115,TPI!$B$16:$B$143,0))","v":94557870},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C115,TPI!$B$16:$B$143,0))","v":106515360.00000001},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C115,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C115,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":2552059.2600130457},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":2922974.63},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":2756190.2},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":2782765},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.9178070164040384E-3,-2.9076074893482399E-3,-5.477118846531283E-4,0,0,null,1.8431436932253575E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C115,'ESL data'!$C$16:$C$146,0))","v":693480.98377271579},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C115,'Rate peg calcs'!$B$37:$B$164,0))*$AG115","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C115,'Rate peg calcs'!$B$37:$B$164,0))*$AG115","v":346740.49188635789},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C115,'Rate peg calcs'!$B$37:$B$164,0))*$AG115","v":173370.24594317895},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C115,'Rate peg calcs'!$B$37:$B$164,0))*$AG115","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C115,'Rate peg calcs'!$B$37:$B$164,0))*$AG115","v":0},173370.24594317895,0.75,null,7.7040965429056264E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C115,'Rate peg & SV'!$B$16:$B$143,0)))*AQ115","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C115,'Rate peg & SV'!$B$16:$B$143,0)))*AR115","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C115,'Rate peg & SV'!$B$16:$B$143,0)))*AS115","v":1.0847100000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C115,'Rate peg & SV'!$B$16:$B$143,0)))*AT115","v":1.0847100000000001},0,362343.81402124395,188056.43947702565,0,0,null,null,0,3.8319794430780214E-3,1.7655335294085813E-3,0,0,null,null,null,91173082.978241399,94096057.608241394,4.5342452185092696E-2,2.9178070164040185E-3,0,-1.9949319973733282E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C116,'RFS districts & sharing'!$D$13:$D$119,0))","v":15},{"$f":"TPI!B117","v":190},{"$f":"TPI!C117","v":"Singleton"},{"$f":"TPI!D117","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":0.04},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.4424645168688682E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1986840187308874E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9808660654154449E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B117,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C116,TPI!$B$16:$B$143,0))","v":25129254},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C116,TPI!$B$16:$B$143,0))","v":26672338},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C116,TPI!$B$16:$B$143,0))","v":27883561.999999996},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C116,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C116,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":941833.0779366272},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":1002906.34},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":970778.42999999993},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":1014220},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.9055401280666229E-4,-2.7832872476503167E-3,1.720074684058438E-4,0,0,null,-2.2768245622195593E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C116,'ESL data'!$C$16:$C$146,0))","v":263493.47068042925},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C116,'Rate peg calcs'!$B$37:$B$164,0))*$AG116","v":43476.42266227083},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C116,'Rate peg calcs'!$B$37:$B$164,0))*$AG116","v":88270.312677943788},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C116,'Rate peg calcs'!$B$37:$B$164,0))*$AG116","v":65873.367670107313},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C116,'Rate peg calcs'!$B$37:$B$164,0))*$AG116","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C116,'Rate peg calcs'!$B$37:$B$164,0))*$AG116","v":0},65873.367670107313,0.75,null,1.0485526975071734E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C116,'Rate peg & SV'!$B$16:$B$143,0)))*AQ116","v":1.0569999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C116,'Rate peg & SV'!$B$16:$B$143,0)))*AR116","v":1.1024509999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C116,'Rate peg & SV'!$B$16:$B$143,0)))*AS116","v":1.1024509999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C116,'Rate peg & SV'!$B$16:$B$143,0)))*AT116","v":1.1024509999999998},43476.42266227083,93301.720500586584,72622.160061277464,0,0,null,null,1.7301119508868362E-3,3.4980705666142423E-3,2.6044793007893854E-3,0,0,null,null,null,25503812.723292392,26506719.063292392,5.4815199181495355E-2,3.9055401280667368E-4,0,1.1384122811097797E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C117,'RFS districts & sharing'!$D$13:$D$119,0))","v":31},{"$f":"TPI!B118","v":2096},{"$f":"TPI!C118","v":"Snowy Monaro Regional"},{"$f":"TPI!D118","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1000000000000002E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.9424645168688677E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7144744910768178E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2808660654154449E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B118,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C117,TPI!$B$16:$B$143,0))","v":20097240},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C117,TPI!$B$16:$B$143,0))","v":22343812.5},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C117,TPI!$B$16:$B$143,0))","v":24801355},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C117,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C117,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":1486001.0535258923},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":1546855.99},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":1505705.66},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":1584715},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-6.2646106215117042E-4,-5.1055056545181764E-3,1.193852269604644E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C117,'ESL data'!$C$16:$C$146,0))","v":413541.36921975226},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C117,'Rate peg calcs'!$B$37:$B$164,0))*$AG117","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C117,'Rate peg calcs'!$B$37:$B$164,0))*$AG117","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C117,'Rate peg calcs'!$B$37:$B$164,0))*$AG117","v":206770.68460987613},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C117,'Rate peg calcs'!$B$37:$B$164,0))*$AG117","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C117,'Rate peg calcs'!$B$37:$B$164,0))*$AG117","v":0},206770.68460987613,0.5,null,2.0577022975281793E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C117,'Rate peg & SV'!$B$16:$B$143,0)))*AQ117","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C117,'Rate peg & SV'!$B$16:$B$143,0)))*AR117","v":1.1067040000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C117,'Rate peg & SV'!$B$16:$B$143,0)))*AS117","v":1.1067040000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C117,'Rate peg & SV'!$B$16:$B$143,0)))*AT117","v":1.1067040000000001},0,0,228833.94374048838,0,0,null,null,0,0,9.2266710323080491E-3,0,0,null,null,null,19531092.827553269,21077948.817553267,4.8798184106537468E-2,-6.2646106215120956E-4,0,-3.913969842672671E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C118,'RFS districts & sharing'!$D$13:$D$119,0))","v":32},{"$f":"TPI!B119","v":2097},{"$f":"TPI!C119","v":"Snowy Valleys"},{"$f":"TPI!D119","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7444381495039378E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1095121242961656E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B119,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C118,TPI!$B$16:$B$143,0))","v":12590125},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C118,TPI!$B$16:$B$143,0))","v":13234200},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C118,TPI!$B$16:$B$143,0))","v":13846867.999999998},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C118,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C118,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":745913.4552276592},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":786707.12},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":763615.48},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":801033},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.2924611473172357E-4,-4.1877457254009404E-3,1.0543424903129187E-3,0,0,null,6.7220534694101275E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C118,'ESL data'!$C$16:$C$146,0))","v":206034.11961773725},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C118,'Rate peg calcs'!$B$37:$B$164,0))*$AG118","v":20603.411961773727},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C118,'Rate peg calcs'!$B$37:$B$164,0))*$AG118","v":82413.647847094908},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C118,'Rate peg calcs'!$B$37:$B$164,0))*$AG118","v":51508.529904434312},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C118,'Rate peg calcs'!$B$37:$B$164,0))*$AG118","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C118,'Rate peg calcs'!$B$37:$B$164,0))*$AG118","v":0},51508.529904434283,0.75000000000000011,null,1.6364739795493473E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C118,'Rate peg & SV'!$B$16:$B$143,0)))*AQ118","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C118,'Rate peg & SV'!$B$16:$B$143,0)))*AR118","v":1.0951500000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C118,'Rate peg & SV'!$B$16:$B$143,0)))*AS118","v":1.0951500000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C118,'Rate peg & SV'!$B$16:$B$143,0)))*AT118","v":1.0951500000000001},20603.411961773727,86534.330239449657,56409.566524841241,0,0,null,null,1.6364739795493473E-3,6.5386899275702084E-3,4.073814130736369E-3,0,0,null,null,null,12406152.835810469,13192859.955810469,4.7873627609771097E-2,4.2924611473171836E-4,0,-5.2041704279304213E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C119,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B120","v":193},{"$f":"TPI!C120","v":"Strathfield"},{"$f":"TPI!D120","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":6.9041828424256671E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B120,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C119,TPI!$B$16:$B$143,0))","v":26888953},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C119,TPI!$B$16:$B$143,0))","v":30478359.999999996},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C119,TPI!$B$16:$B$143,0))","v":36712875},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C119,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C119,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":998682.04994862597},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":1234944.1499999999},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":1159047.4099999999},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":1254253},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.1921825890328668E-3,-5.2876710596580483E-3,1.6613149277368794E-3,0,0,null,4.1199682554449168E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C119,'ESL data'!$C$16:$C$146,0))","v":212126.35734819772},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C119,'Rate peg calcs'!$B$37:$B$164,0))*$AG119","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C119,'Rate peg calcs'!$B$37:$B$164,0))*$AG119","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C119,'Rate peg calcs'!$B$37:$B$164,0))*$AG119","v":106063.17867409886},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C119,'Rate peg calcs'!$B$37:$B$164,0))*$AG119","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C119,'Rate peg calcs'!$B$37:$B$164,0))*$AG119","v":0},106063.17867409886,0.5,null,7.888977951212817E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C119,'Rate peg & SV'!$B$16:$B$143,0)))*AQ119","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C119,'Rate peg & SV'!$B$16:$B$143,0)))*AR119","v":1.1224499999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C119,'Rate peg & SV'!$B$16:$B$143,0)))*AS119","v":1.1224499999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C119,'Rate peg & SV'!$B$16:$B$143,0)))*AT119","v":1.1224499999999999},0,0,119050.61490274227,0,0,null,null,0,0,3.2427483519812126E-3,0,0,null,null,null,27001699.322443742,28236643.472443741,5.0120600547137073E-2,7.1921825890328972E-3,0,3.0357660829594124E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C120,'RFS districts & sharing'!$D$13:$D$119,0))","v":24},{"$f":"TPI!B121","v":194},{"$f":"TPI!C121","v":"Sutherland"},{"$f":"TPI!D121","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.9994231718278853E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0519019176585624E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B121,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C120,TPI!$B$16:$B$143,0))","v":148960902},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C120,TPI!$B$16:$B$143,0))","v":156280904},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C120,TPI!$B$16:$B$143,0))","v":164838450},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C120,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C120,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":5268327.3509433763},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":6302349.7000000002},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":6003900.46},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":6306949},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.4233116190127153E-3,-3.9258179058871186E-3,3.6263615756486909E-4,0,0,null,5.9631119486702744E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C120,'ESL data'!$C$16:$C$146,0))","v":1032618.3348153261},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C120,'Rate peg calcs'!$B$37:$B$164,0))*$AG120","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C120,'Rate peg calcs'!$B$37:$B$164,0))*$AG120","v":585429.74379457766},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C120,'Rate peg calcs'!$B$37:$B$164,0))*$AG120","v":258154.58370383154},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C120,'Rate peg calcs'!$B$37:$B$164,0))*$AG120","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C120,'Rate peg calcs'!$B$37:$B$164,0))*$AG120","v":0},189034.00731691695,0.81693719649988217,null,6.9321434077737132E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C120,'Rate peg & SV'!$B$16:$B$143,0)))*AQ120","v":1.048},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C120,'Rate peg & SV'!$B$16:$B$143,0)))*AR120","v":1.1004},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C120,'Rate peg & SV'!$B$16:$B$143,0)))*AS120","v":1.1004},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C120,'Rate peg & SV'!$B$16:$B$143,0)))*AT120","v":1.1004},0,613530.37149671745,284073.30390769622,0,0,null,null,0,3.9258179073286999E-3,1.7233436974667998E-3,0,0,null,null,null,149861069.55106741,156163419.2510674,4.8351729577116753E-2,5.4233116190125774E-3,0,-1.3791051634015616E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C121,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B122","v":2029},{"$f":"TPI!C122","v":"Sydney"},{"$f":"TPI!D122","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.8928417958104174E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.0812039411460929E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.6519019176585625E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B122,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C121,TPI!$B$16:$B$143,0))","v":339260772},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C121,TPI!$B$16:$B$143,0))","v":358311124},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C121,TPI!$B$16:$B$143,0))","v":371478768},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C121,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C121,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":5561514.5836460618},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":6602256.6399999997},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":5987779.8600000003},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":6183557},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.2655903946513798E-3,-2.4669296569097255E-3,-3.8399584853935346E-4,0,0,null,1.8431436932253575E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C121,'ESL data'!$C$16:$C$146,0))","v":1074852.979448921},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C121,'Rate peg calcs'!$B$37:$B$164,0))*$AG121","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C121,'Rate peg calcs'!$B$37:$B$164,0))*$AG121","v":841035.5260431869},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C121,'Rate peg calcs'!$B$37:$B$164,0))*$AG121","v":233817.45340573409},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C121,'Rate peg calcs'!$B$37:$B$164,0))*$AG121","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C121,'Rate peg calcs'!$B$37:$B$164,0))*$AG121","v":0},0,1,null,3.1682206378075479E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C121,'Rate peg & SV'!$B$16:$B$143,0)))*AQ121","v":1.0509999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C121,'Rate peg & SV'!$B$16:$B$143,0)))*AR121","v":1.0940909999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C121,'Rate peg & SV'!$B$16:$B$143,0)))*AS121","v":1.0940909999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C121,'Rate peg & SV'!$B$16:$B$143,0)))*AT121","v":1.0940909999999999},0,883928.33787138935,255817.57141413301,0,0,null,null,0,2.4669296560030588E-3,6.886465484728134E-4,0,0,null,null,null,350026634.15553033,356628890.79553032,5.119400835275556E-2,2.2655903946513858E-3,0,6.0715321659188248E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C122,'RFS districts & sharing'!$D$13:$D$119,0))","v":9},{"$f":"TPI!B123","v":2038},{"$f":"TPI!C123","v":"Tamworth Regional"},{"$f":"TPI!D123","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6095073162275136E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B123,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C122,TPI!$B$16:$B$143,0))","v":42249454},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C122,TPI!$B$16:$B$143,0))","v":50694300},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C122,TPI!$B$16:$B$143,0))","v":58821349.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C122,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C122,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":1536502.7069951391},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":1862854.92},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":1787655.9},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":1867457},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":0},null,null,6.1815386030754935E-3,-2.8097617410261914E-3,4.507457226075696E-4,0,0,null,5.9631119486702744E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C122,'ESL data'!$C$16:$C$146,0))","v":408059.59416950913},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C122,'Rate peg calcs'!$B$37:$B$164,0))*$AG122","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C122,'Rate peg calcs'!$B$37:$B$164,0))*$AG122","v":204029.79708475457},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C122,'Rate peg calcs'!$B$37:$B$164,0))*$AG122","v":102014.89854237728},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C122,'Rate peg calcs'!$B$37:$B$164,0))*$AG122","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C122,'Rate peg calcs'!$B$37:$B$164,0))*$AG122","v":0},102014.89854237728,0.75,null,9.6583400620871718E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C122,'Rate peg & SV'!$B$16:$B$143,0)))*AQ122","v":1.0489999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C122,'Rate peg & SV'!$B$16:$B$143,0)))*AR122","v":1.088862},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C122,'Rate peg & SV'!$B$16:$B$143,0)))*AS122","v":1.088862},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C122,'Rate peg & SV'!$B$16:$B$143,0)))*AT122","v":1.088862},0,214027.25714190752,111080.14645665001,0,0,null,null,0,4.2219195677207794E-3,1.888432456185552E-3,0,0,null,null,null,42440183.805380702,44303038.725380704,4.86061837717644E-2,6.1815386030757216E-3,0,2.2811613709095013E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C123,'RFS districts & sharing'!$D$13:$D$119,0))","v":33},{"$f":"TPI!B124","v":198},{"$f":"TPI!C124","v":"Temora"},{"$f":"TPI!D124","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5316862313280068E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B124,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C123,TPI!$B$16:$B$143,0))","v":4499543},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C123,TPI!$B$16:$B$143,0))","v":4724445},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C123,TPI!$B$16:$B$143,0))","v":4999050},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C123,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C123,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":482705.82456691179},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":503015.75999999995},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":488886.91999999993},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":515539.39999999997},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-3.9607296720452525E-5,-7.8155076283732573E-3,2.4091928862043171E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C123,'ESL data'!$C$16:$C$146,0))","v":134369.09297094832},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C123,'Rate peg calcs'!$B$37:$B$164,0))*$AG123","v":9808.9437868792265},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C123,'Rate peg calcs'!$B$37:$B$164,0))*$AG123","v":57375.602698594928},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C123,'Rate peg calcs'!$B$37:$B$164,0))*$AG123","v":33592.273242737079},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C123,'Rate peg calcs'!$B$37:$B$164,0))*$AG123","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C123,'Rate peg calcs'!$B$37:$B$164,0))*$AG123","v":0},33592.273242737079,0.75,null,2.9862831174398894E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C123,'Rate peg & SV'!$B$16:$B$143,0)))*AQ123","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C123,'Rate peg & SV'!$B$16:$B$143,0)))*AR123","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C123,'Rate peg & SV'!$B$16:$B$143,0)))*AS123","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C123,'Rate peg & SV'!$B$16:$B$143,0)))*AT123","v":1.0972500000000001},9808.9437868792265,59957.504820031696,36859.121815593266,0,0,null,null,2.1799866757311191E-3,1.2690909687811308E-2,7.3732252759210783E-3,0,0,null,null,null,4187329.3449106268,4690345.104910627,4.2404774198319117E-2,-3.9607296720263474E-5,0,1.890509775635818E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C124,'RFS districts & sharing'!$D$13:$D$119,0))","v":6},{"$f":"TPI!B125","v":199},{"$f":"TPI!C125","v":"Tenterfield"},{"$f":"TPI!D125","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2999999999999997E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.4444381495039378E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.0652711565059932E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B125,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C124,TPI!$B$16:$B$143,0))","v":6921200},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C124,TPI!$B$16:$B$143,0))","v":7320782},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C124,TPI!$B$16:$B$143,0))","v":7686964},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C124,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C124,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":498445.6113879375},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":517377.11},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":504789.59},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":531534},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-1.1856418552954012E-3,-5.2991707065166314E-3,4.6621428198777499E-4,0,0,null,5.0415401020575956E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C124,'ESL data'!$C$16:$C$146,0))","v":138164.96860209049},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C124,'Rate peg calcs'!$B$37:$B$164,0))*$AG124","v":22797.219819344933},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C124,'Rate peg calcs'!$B$37:$B$164,0))*$AG124","v":46285.264481700309},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C124,'Rate peg calcs'!$B$37:$B$164,0))*$AG124","v":34541.242150522623},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C124,'Rate peg calcs'!$B$37:$B$164,0))*$AG124","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C124,'Rate peg calcs'!$B$37:$B$164,0))*$AG124","v":0},34541.242150522623,0.75,null,1.9962574207086994E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C124,'Rate peg & SV'!$B$16:$B$143,0)))*AQ124","v":1.0569999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C124,'Rate peg & SV'!$B$16:$B$143,0)))*AR124","v":1.111964},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C124,'Rate peg & SV'!$B$16:$B$143,0)))*AS124","v":1.111964},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C124,'Rate peg & SV'!$B$16:$B$143,0)))*AT124","v":1.111964},22797.219819344933,48923.524557157223,38408.617786663737,0,0,null,null,3.2938247441693541E-3,6.6828276756714274E-3,4.996591344341373E-3,0,0,null,null,null,6772437.278794596,7289814.3887945963,5.3258739639743924E-2,-1.1856418552954537E-3,0,-5.2475385148298415E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C125,'RFS districts & sharing'!$D$13:$D$119,0))","v":1},{"$f":"TPI!B126","v":202},{"$f":"TPI!C126","v":"Tweed"},{"$f":"TPI!D126","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.1000000000000002E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2424645168688678E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3606761954192448E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.1808660654154448E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B126,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C125,TPI!$B$16:$B$143,0))","v":74439682.499999985},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C125,TPI!$B$16:$B$143,0))","v":78170718},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C125,TPI!$B$16:$B$143,0))","v":82088676},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C125,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C125,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":1187767.4626843997},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":1476236.21},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":1359517.22},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":1390333},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.1982690706438876E-3,-2.3166330773324753E-3,-1.5140507205232021E-4,0,0,null,3.2526065174565133E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C125,'ESL data'!$C$16:$C$146,0))","v":310931.80181644973},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C125,'Rate peg calcs'!$B$37:$B$164,0))*$AG125","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C125,'Rate peg calcs'!$B$37:$B$164,0))*$AG125","v":173128.9373603852},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C125,'Rate peg calcs'!$B$37:$B$164,0))*$AG125","v":77732.950454112433},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C125,'Rate peg calcs'!$B$37:$B$164,0))*$AG125","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C125,'Rate peg calcs'!$B$37:$B$164,0))*$AG125","v":0},60069.9140019521,0.8068067864045223,null,4.1769630306584095E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C125,'Rate peg & SV'!$B$16:$B$143,0)))*AQ125","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C125,'Rate peg & SV'!$B$16:$B$143,0)))*AR125","v":1.0920240000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C125,'Rate peg & SV'!$B$16:$B$143,0)))*AS125","v":1.0920240000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C125,'Rate peg & SV'!$B$16:$B$143,0)))*AT125","v":1.0920240000000001},0,181092.86847896292,84886.247486701686,0,0,null,null,0,2.3166330451124028E-3,1.0340798709763779E-3,0,0,null,null,null,76359601.540700644,77835837.750700638,4.5622914239332735E-2,3.1982690706440567E-3,0,1.6913553890773869E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C126,'RFS districts & sharing'!$D$13:$D$119,0))","v":10},{"$f":"TPI!B127","v":2046},{"$f":"TPI!C127","v":"Upper Hunter"},{"$f":"TPI!D127","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.957082238248659E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B127,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C126,TPI!$B$16:$B$143,0))","v":12341337},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C126,TPI!$B$16:$B$143,0))","v":12931875},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C126,TPI!$B$16:$B$143,0))","v":14274700.000000002},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C126,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C126,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":884440.30920137721},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":928332.2},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":901979.43},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":948975},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":0},null,null,5.1472291092032811E-4,-4.8784602850045341E-3,1.3408935215324035E-3,0,0,null,-2.3852447794681098E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C126,'ESL data'!$C$16:$C$146,0))","v":242636.45533417421},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C126,'Rate peg calcs'!$B$37:$B$164,0))*$AG126","v":19410.916426733937},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C126,'Rate peg calcs'!$B$37:$B$164,0))*$AG126","v":101907.31124035317},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C126,'Rate peg calcs'!$B$37:$B$164,0))*$AG126","v":60659.113833543553},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C126,'Rate peg calcs'!$B$37:$B$164,0))*$AG126","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C126,'Rate peg calcs'!$B$37:$B$164,0))*$AG126","v":0},60659.113833543553,0.75,null,1.966046752747893E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C126,'Rate peg & SV'!$B$16:$B$143,0)))*AQ126","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C126,'Rate peg & SV'!$B$16:$B$143,0)))*AR126","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C126,'Rate peg & SV'!$B$16:$B$143,0)))*AS126","v":1.0899349999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C126,'Rate peg & SV'!$B$16:$B$143,0)))*AT126","v":1.0899349999999999},19410.916426733937,106493.14024616906,66114.491236163289,0,0,null,null,1.5728374021983143E-3,8.2349342416447001E-3,4.6315853388276661E-3,0,0,null,null,null,11943177.584692135,12871509.784692135,4.2959104405959847E-2,5.1472291092046624E-4,0,1.3812735677465326E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C127,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},{"$f":"TPI!B128","v":2035},{"$f":"TPI!C128","v":"Upper Lachlan"},{"$f":"TPI!D128","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6977048160597869E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B128,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C127,TPI!$B$16:$B$143,0))","v":8617470},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C127,TPI!$B$16:$B$143,0))","v":9088365},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C127,TPI!$B$16:$B$143,0))","v":9590700},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C127,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C127,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":769391.98865901004},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":793726.74},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":774137.66},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":816270},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-9.6566808412215741E-4,-6.2581134550971709E-3,8.5101324562189995E-4,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C127,'ESL data'!$C$16:$C$146,0))","v":215081.071923243},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C127,'Rate peg calcs'!$B$37:$B$164,0))*$AG127","v":26885.133990405375},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C127,'Rate peg calcs'!$B$37:$B$164,0))*$AG127","v":80655.401971216124},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C127,'Rate peg calcs'!$B$37:$B$164,0))*$AG127","v":53770.26798081075},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C127,'Rate peg calcs'!$B$37:$B$164,0))*$AG127","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C127,'Rate peg calcs'!$B$37:$B$164,0))*$AG127","v":0},53770.26798081075,0.75,null,2.4958725928055796E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C127,'Rate peg & SV'!$B$16:$B$143,0)))*AQ127","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C127,'Rate peg & SV'!$B$16:$B$143,0)))*AR127","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C127,'Rate peg & SV'!$B$16:$B$143,0)))*AS127","v":1.0972500000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C127,'Rate peg & SV'!$B$16:$B$143,0)))*AT127","v":1.0972500000000001},26885.133990405375,84284.895059920847,58999.426541944595,0,0,null,null,3.1198407410069746E-3,9.273933766955976E-3,6.15173308954973E-3,0,0,null,null,null,8181184.8284571776,8974911.5684571769,4.1478713410917134E-2,-9.6566808412224675E-4,0,-8.9338259012805565E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C128,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},{"$f":"TPI!B129","v":204},{"$f":"TPI!C129","v":"Uralla"},{"$f":"TPI!D129","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7758910137742618E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B129,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C128,TPI!$B$16:$B$143,0))","v":4365770},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C128,TPI!$B$16:$B$143,0))","v":4579190},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C128,TPI!$B$16:$B$143,0))","v":4807567},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C128,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C128,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":219460.70604171569},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":235455.78000000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":226802.06},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":237133.40000000002},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.530131002750726E-3,-4.3454915472894021E-3,4.0903841940866803E-4,0,0,null,-7.589415207398531E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C128,'ESL data'!$C$16:$C$146,0))","v":57905.390923958345},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C128,'Rate peg calcs'!$B$37:$B$164,0))*$AG128","v":2432.0264188062506},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C128,'Rate peg calcs'!$B$37:$B$164,0))*$AG128","v":26520.669043172922},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C128,'Rate peg calcs'!$B$37:$B$164,0))*$AG128","v":14476.347730989586},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C128,'Rate peg calcs'!$B$37:$B$164,0))*$AG128","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C128,'Rate peg calcs'!$B$37:$B$164,0))*$AG128","v":0},14476.347730989582,0.75,null,1.3263500121160378E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C128,'Rate peg & SV'!$B$16:$B$143,0)))*AQ128","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C128,'Rate peg & SV'!$B$16:$B$143,0)))*AR128","v":1.0962049999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C128,'Rate peg & SV'!$B$16:$B$143,0)))*AS128","v":1.0962049999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C128,'Rate peg & SV'!$B$16:$B$143,0)))*AT128","v":1.0962049999999999},2432.0264188062506,27714.0991501157,15869.044764449438,0,0,null,null,5.5706700508873592E-4,6.0521837159226198E-3,3.3008473442906645E-3,0,0,null,null,null,4322296.8274274776,4557752.6074274778,4.3974512497790164E-2,1.5301310027507828E-3,0,5.6812193838240432E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C129,'RFS districts & sharing'!$D$13:$D$119,0))","v":34},{"$f":"TPI!B130","v":206},{"$f":"TPI!C130","v":"Wagga Wagga"},{"$f":"TPI!D130","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.6424645168688675E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7093177267872493E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B130,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C129,TPI!$B$16:$B$143,0))","v":49560348},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C129,TPI!$B$16:$B$143,0))","v":52405500},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C129,TPI!$B$16:$B$143,0))","v":54556242},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C129,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C129,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":1442094.3712186473},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":1680132.24},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":1606919.0699999998},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":1675479.4},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":0},null,null,3.4521377714652767E-3,-2.5862669569374904E-3,3.4924153451919824E-4,0,0,null,-5.9631119486702744E-19,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C129,'ESL data'!$C$16:$C$146,0))","v":355743.32864301756},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C129,'Rate peg calcs'!$B$37:$B$164,0))*$AG129","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C129,'Rate peg calcs'!$B$37:$B$164,0))*$AG129","v":177871.66432150878},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C129,'Rate peg calcs'!$B$37:$B$164,0))*$AG129","v":88935.832160754391},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C129,'Rate peg calcs'!$B$37:$B$164,0))*$AG129","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C129,'Rate peg calcs'!$B$37:$B$164,0))*$AG129","v":0},88935.832160754362,0.75000000000000011,null,7.1779828632966333E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C129,'Rate peg & SV'!$B$16:$B$143,0)))*AQ129","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C129,'Rate peg & SV'!$B$16:$B$143,0)))*AR129","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C129,'Rate peg & SV'!$B$16:$B$143,0)))*AS129","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C129,'Rate peg & SV'!$B$16:$B$143,0)))*AT129","v":1.0899000000000001},0,186765.24753758422,96931.163472006214,0,0,null,null,0,3.5638482132139609E-3,1.7767199484159156E-3,0,0,null,null,null,50352126.479634501,52032258.719634503,4.9876782940154074E-2,3.4521377714653995E-3,0,1.227316859253591E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C130,'RFS districts & sharing'!$D$13:$D$119,0))","v":7},{"$f":"TPI!B131","v":208},{"$f":"TPI!C131","v":"Walcha"},{"$f":"TPI!D131","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6775519537090455E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.6881765505651753E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B131,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C130,TPI!$B$16:$B$143,0))","v":5036850},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C130,TPI!$B$16:$B$143,0))","v":5511240},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C130,TPI!$B$16:$B$143,0))","v":5642110},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C130,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C130,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":186456.66657798231},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":195809.07999999996},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":189679.72999999995},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":199376.45999999993},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.8557045246302258E-4,-2.4187534288254023E-3,4.7872279642982243E-4,0,0,null,-6.1799523831673753E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C130,'ESL data'!$C$16:$C$146,0))","v":48981.321540377932},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C130,'Rate peg calcs'!$B$37:$B$164,0))*$AG130","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C130,'Rate peg calcs'!$B$37:$B$164,0))*$AG130","v":0},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C130,'Rate peg calcs'!$B$37:$B$164,0))*$AG130","v":24490.660770188966},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C130,'Rate peg calcs'!$B$37:$B$164,0))*$AG130","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C130,'Rate peg calcs'!$B$37:$B$164,0))*$AG130","v":0},24490.660770188966,0.5,null,9.7245940499276207E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C130,'Rate peg & SV'!$B$16:$B$143,0)))*AQ130","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C130,'Rate peg & SV'!$B$16:$B$143,0)))*AR130","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C130,'Rate peg & SV'!$B$16:$B$143,0)))*AS130","v":1.0857549999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C130,'Rate peg & SV'!$B$16:$B$143,0)))*AT130","v":1.0857549999999998},0,0,26590.857384536517,0,0,null,null,0,0,4.7129278558086457E-3,0,0,null,null,null,5056265.2784667779,5252074.358466778,4.2729951947502398E-2,2.8557045246301732E-4,0,-5.2583805365546965E-18]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C131,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},{"$f":"TPI!B132","v":209},{"$f":"TPI!C132","v":"Walgett"},{"$f":"TPI!D132","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9660416159088233E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B132,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C131,TPI!$B$16:$B$143,0))","v":6281108.9999999991},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C131,TPI!$B$16:$B$143,0))","v":6587680},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C131,TPI!$B$16:$B$143,0))","v":6858444},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C131,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C131,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":427811.76098437398},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":448646.72000000003},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":435951.32},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":459982.73},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.2615936522366138E-4,-4.6281719245030153E-3,1.6045060488764776E-3,0,0,null,1.0625181290357943E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C131,'ESL data'!$C$16:$C$146,0))","v":114361.92602995597},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C131,'Rate peg calcs'!$B$37:$B$164,0))*$AG131","v":10292.573342696036},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C131,'Rate peg calcs'!$B$37:$B$164,0))*$AG131","v":46888.389672281948},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C131,'Rate peg calcs'!$B$37:$B$164,0))*$AG131","v":28590.481507488992},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C131,'Rate peg calcs'!$B$37:$B$164,0))*$AG131","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C131,'Rate peg calcs'!$B$37:$B$164,0))*$AG131","v":0},28590.481507488992,0.75,null,1.8207282508543633E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C131,'Rate peg & SV'!$B$16:$B$143,0)))*AQ131","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C131,'Rate peg & SV'!$B$16:$B$143,0)))*AR131","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C131,'Rate peg & SV'!$B$16:$B$143,0)))*AS131","v":1.0888899999999999},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C131,'Rate peg & SV'!$B$16:$B$143,0)))*AT131","v":1.0888899999999999},10292.573342696036,48998.367207534633,31131.889408689687,0,0,null,null,1.6386554257689268E-3,7.4378790723797503E-3,4.5392058911160734E-3,0,0,null,null,null,6101736.820032265,6550383.5400322648,4.2870540860262984E-2,4.261593652236037E-4,0,-5.7679555576228836E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C132,'RFS districts & sharing'!$D$13:$D$119,0))","v":12},{"$f":"TPI!B133","v":210},{"$f":"TPI!C133","v":"Warren"},{"$f":"TPI!D133","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.01302870716597E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.3881765505651751E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B133,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C132,TPI!$B$16:$B$143,0))","v":5470175},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C132,TPI!$B$16:$B$143,0))","v":5711970},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C132,TPI!$B$16:$B$143,0))","v":5940987},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C132,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C132,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":210229.84737706927},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":220387.22},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":214307.67},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":226258.75},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":0},null,null,2.2564118683853659E-4,-2.612715473912685E-3,7.8942400968010367E-4,0,0,null,4.7704895589362195E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C132,'ESL data'!$C$16:$C$146,0))","v":56242.771820333219},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C132,'Rate peg calcs'!$B$37:$B$164,0))*$AG132","v":10123.69892765998},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C132,'Rate peg calcs'!$B$37:$B$164,0))*$AG132","v":17997.686982506631},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C132,'Rate peg calcs'!$B$37:$B$164,0))*$AG132","v":14060.692955083305},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C132,'Rate peg calcs'!$B$37:$B$164,0))*$AG132","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C132,'Rate peg calcs'!$B$37:$B$164,0))*$AG132","v":0},14060.692955083301,0.75,null,1.0281713440672961E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C132,'Rate peg & SV'!$B$16:$B$143,0)))*AQ132","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C132,'Rate peg & SV'!$B$16:$B$143,0)))*AR132","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C132,'Rate peg & SV'!$B$16:$B$143,0)))*AS132","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C132,'Rate peg & SV'!$B$16:$B$143,0)))*AT132","v":1.087845},10123.69892765998,18807.582896719428,15295.854527722597,0,0,null,null,1.8507084193211331E-3,3.2926613579412054E-3,2.5746318798076139E-3,0,0,null,null,null,5483200.271323842,5703587.4913238417,4.2670022681877917E-2,2.2564118683853635E-4,0,-2.439454888092385E-19]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C133,'RFS districts & sharing'!$D$13:$D$119,0))","v":11},{"$f":"TPI!B134","v":2050},{"$f":"TPI!C134","v":"Warrumbungle"},{"$f":"TPI!D134","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.5944229340307034E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.0881765505651755E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B134,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C133,TPI!$B$16:$B$143,0))","v":9079972},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C133,TPI!$B$16:$B$143,0))","v":9490690},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C133,TPI!$B$16:$B$143,0))","v":9870640},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C133,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C133,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":765747.3894803992},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":794425.32333333325},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":774534.14666666661},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":816368},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-4.2111809100320573E-4,-5.1046006857570353E-3,1.8149655381873245E-3,0,0,null,3.6862873864507151E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C133,'ESL data'!$C$16:$C$146,0))","v":212271.45235760586},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C133,'Rate peg calcs'!$B$37:$B$164,0))*$AG133","v":22500.773949906219},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C133,'Rate peg calcs'!$B$37:$B$164,0))*$AG133","v":83634.952228896713},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C133,'Rate peg calcs'!$B$37:$B$164,0))*$AG133","v":53067.863089401464},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C133,'Rate peg calcs'!$B$37:$B$164,0))*$AG133","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C133,'Rate peg calcs'!$B$37:$B$164,0))*$AG133","v":0},53067.86308940145,0.75,null,2.3377985345946647E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C133,'Rate peg & SV'!$B$16:$B$143,0)))*AQ133","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C133,'Rate peg & SV'!$B$16:$B$143,0)))*AR133","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C133,'Rate peg & SV'!$B$16:$B$143,0)))*AS133","v":1.0868},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C133,'Rate peg & SV'!$B$16:$B$143,0)))*AT133","v":1.0868},22500.773949906219,87398.525079197061,57674.153605561507,0,0,null,null,2.4780664466703441E-3,9.2088694372271206E-3,5.8430004139104971E-3,0,0,null,null,null,8667116.7317239419,9461542.055057276,4.2023263404036504E-2,-4.2111809100287695E-4,0,3.2878430880622922E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C134,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B135","v":212},{"$f":"TPI!C135","v":"Waverley"},{"$f":"TPI!D135","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7552149949126562E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.9519019176585619E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B135,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C134,TPI!$B$16:$B$143,0))","v":50819221.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C134,TPI!$B$16:$B$143,0))","v":53354700},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C134,TPI!$B$16:$B$143,0))","v":55291146},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C134,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C134,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":1999928.0499923406},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":2450536.4900000002},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":2388049.6},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":2648434},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.1774946257825867E-3,-2.8958986505085061E-3,2.5705838338558329E-3,0,0,null,-5.2041704279304213E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C134,'ESL data'!$C$16:$C$146,0))","v":275390.3017647902},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C134,'Rate peg calcs'!$B$37:$B$164,0))*$AG134","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C134,'Rate peg calcs'!$B$37:$B$164,0))*$AG134","v":147152.18989745315},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C134,'Rate peg calcs'!$B$37:$B$164,0))*$AG134","v":68847.57544119755},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C134,'Rate peg calcs'!$B$37:$B$164,0))*$AG134","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C134,'Rate peg calcs'!$B$37:$B$164,0))*$AG134","v":0},59390.536426139501,0.78434049403502692,null,5.419018452600283E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C134,'Rate peg & SV'!$B$16:$B$143,0)))*AQ134","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C134,'Rate peg & SV'!$B$16:$B$143,0)))*AR134","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C134,'Rate peg & SV'!$B$16:$B$143,0)))*AS134","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C134,'Rate peg & SV'!$B$16:$B$143,0)))*AT134","v":1.0899000000000001},0,154509.7993923258,75036.972473361209,0,0,null,null,0,2.8958985692418065E-3,1.3571245651765151E-3,0,0,null,null,null,50915029.005113132,53365565.495113134,5.0105912583886969E-2,7.1774946257827932E-3,0,2.0643209364124004E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C135,'RFS districts & sharing'!$D$13:$D$119,0))","v":44},{"$f":"TPI!B136","v":213},{"$f":"TPI!C136","v":"Weddin"},{"$f":"TPI!D136","v":"Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.4444381495039383E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.04713457025207E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B136,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C135,TPI!$B$16:$B$143,0))","v":3156627.9999999995},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C135,TPI!$B$16:$B$143,0))","v":3304332},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C135,TPI!$B$16:$B$143,0))","v":3452846},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C135,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C135,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":359776.61677759246},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":372660.28},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":364023.68},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":384396},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-9.8408364452522222E-4,-7.1780508197960193E-3,2.7498040039247596E-3,0,0,null,1.214306433183765E-17,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C135,'ESL data'!$C$16:$C$146,0))","v":98381.365818567458},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C135,'Rate peg calcs'!$B$37:$B$164,0))*$AG135","v":9838.1365818567465},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C135,'Rate peg calcs'!$B$37:$B$164,0))*$AG135","v":39352.546327426986},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C135,'Rate peg calcs'!$B$37:$B$164,0))*$AG135","v":24595.341454641864},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C135,'Rate peg calcs'!$B$37:$B$164,0))*$AG135","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C135,'Rate peg calcs'!$B$37:$B$164,0))*$AG135","v":0},24595.341454641864,0.75,null,3.116660113848305E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C135,'Rate peg & SV'!$B$16:$B$143,0)))*AQ135","v":1.0469999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C135,'Rate peg & SV'!$B$16:$B$143,0)))*AR135","v":1.095162},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C135,'Rate peg & SV'!$B$16:$B$143,0)))*AS135","v":1.095162},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C135,'Rate peg & SV'!$B$16:$B$143,0)))*AT135","v":1.095162},9838.1365818567465,41202.116004816053,26935.883338148491,0,0,null,null,3.1166601138483052E-3,1.2469121143037701E-2,7.8010671017903757E-3,0,0,null,null,null,2921155.7130832728,3293815.9930832731,4.3460297850514307E-2,-9.8408364452507585E-4,0,1.463672932855431E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C136,'RFS districts & sharing'!$D$13:$D$119,0))","v":38},{"$f":"TPI!B137","v":215},{"$f":"TPI!C137","v":"Wentworth"},{"$f":"TPI!D137","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.944438149503938E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2168986037954465E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B137,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C136,TPI!$B$16:$B$143,0))","v":6027044},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C136,TPI!$B$16:$B$143,0))","v":6411940},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C136,TPI!$B$16:$B$143,0))","v":6755925},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C136,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C136,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":442118.06255648792},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":461828.95},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":449708.58},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":472509},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":0},null,null,-3.5662037764758165E-4,-4.9275614781911755E-3,1.3857959741353488E-3,0,0,null,3.2526065174565133E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C136,'ESL data'!$C$16:$C$146,0))","v":123369.82314799592},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C136,'Rate peg calcs'!$B$37:$B$164,0))*$AG136","v":14804.37877775951},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C136,'Rate peg calcs'!$B$37:$B$164,0))*$AG136","v":46880.532796238447},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C136,'Rate peg calcs'!$B$37:$B$164,0))*$AG136","v":30842.45578699898},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C136,'Rate peg calcs'!$B$37:$B$164,0))*$AG136","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C136,'Rate peg calcs'!$B$37:$B$164,0))*$AG136","v":0},30842.45578699898,0.75,null,2.0469374895553429E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C136,'Rate peg & SV'!$B$16:$B$143,0)))*AQ136","v":1.052},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C136,'Rate peg & SV'!$B$16:$B$143,0)))*AR136","v":1.09934},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C136,'Rate peg & SV'!$B$16:$B$143,0)))*AS136","v":1.09934},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C136,'Rate peg & SV'!$B$16:$B$143,0)))*AT136","v":1.09934},14804.37877775951,49318.320501642847,33906.345344879461,0,0,null,null,2.4563249874664113E-3,7.69163786648703E-3,5.0187569200190142E-3,0,0,null,null,null,5861069.1461160099,6322898.0961160101,4.9087761117391882E-2,-3.5662037764749854E-4,0,8.3104096521013915E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C137,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B138","v":216},{"$f":"TPI!C138","v":"Willoughby"},{"$f":"TPI!D138","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8494173346592199E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.151901917658562E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B138,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C137,TPI!$B$16:$B$143,0))","v":54341910.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C137,TPI!$B$16:$B$143,0))","v":62577249.999999993},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C137,TPI!$B$16:$B$143,0))","v":64744212},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C137,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C137,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":2103226.8275510003},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":2590463.81},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":2473759.34},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":2669973},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":0},null,null,7.3046526121466875E-3,-3.4584810446322565E-3,1.0621490786586847E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C137,'ESL data'!$C$16:$C$146,0))","v":320855.2500541457},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C137,'Rate peg calcs'!$B$37:$B$164,0))*$AG137","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C137,'Rate peg calcs'!$B$37:$B$164,0))*$AG137","v":206116.41277056854},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C137,'Rate peg calcs'!$B$37:$B$164,0))*$AG137","v":80213.812513536424},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C137,'Rate peg calcs'!$B$37:$B$164,0))*$AG137","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C137,'Rate peg calcs'!$B$37:$B$164,0))*$AG137","v":0},34525.024770040764,0.89239688375298665,null,5.9043792194600174E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C137,'Rate peg & SV'!$B$16:$B$143,0)))*AQ137","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C137,'Rate peg & SV'!$B$16:$B$143,0)))*AR137","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C137,'Rate peg & SV'!$B$16:$B$143,0)))*AS137","v":1.0899000000000001},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C137,'Rate peg & SV'!$B$16:$B$143,0)))*AT137","v":1.0899000000000001},0,216422.23340909698,87425.03425850335,0,0,null,null,0,3.4584810519653229E-3,1.3503142838236003E-3,0,0,null,null,null,54481208.240185283,57071672.050185286,5.0233070570250948E-2,7.3046526121467725E-3,0,8.5001450322863548E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C138,'RFS districts & sharing'!$D$13:$D$119,0))","v":26},{"$f":"TPI!B139","v":218},{"$f":"TPI!C139","v":"Wingecarribee"},{"$f":"TPI!D139","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2000000000000003E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.3424645168688679E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.9456205139614717E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.2808660654154449E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B139,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C138,TPI!$B$16:$B$143,0))","v":58054487.999999993},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C138,TPI!$B$16:$B$143,0))","v":60967156},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C138,TPI!$B$16:$B$143,0))","v":63656412.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C138,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C138,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":1214273.8911034998},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":1327786.68},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":1259737.27},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":1302726},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.0470056343917426E-3,-1.9754707539208168E-3,2.6052950787204204E-5,0,0,null,2.5038293920837118E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C138,'ESL data'!$C$16:$C$146,0))","v":343754.66098413186},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C138,'Rate peg calcs'!$B$37:$B$164,0))*$AG138","v":61875.838977143729},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C138,'Rate peg calcs'!$B$37:$B$164,0))*$AG138","v":115142.29095273852},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C138,'Rate peg calcs'!$B$37:$B$164,0))*$AG138","v":85938.665246032964},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C138,'Rate peg calcs'!$B$37:$B$164,0))*$AG138","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C138,'Rate peg calcs'!$B$37:$B$164,0))*$AG138","v":0},80797.865808216622,0.76495485013380993,null,5.9212417993270722E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C138,'Rate peg & SV'!$B$16:$B$143,0)))*AQ138","v":1.046},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C138,'Rate peg & SV'!$B$16:$B$143,0)))*AR138","v":1.086794},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C138,'Rate peg & SV'!$B$16:$B$143,0)))*AS138","v":1.086794},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C138,'Rate peg & SV'!$B$16:$B$143,0)))*AT138","v":1.086794},61875.838977143729,120438.83633656449,93397.625757397152,0,0,null,null,1.0658235238788728E-3,1.9754707983518946E-3,1.4672147134240374E-3,0,0,null,null,null,59308480.237887613,60636266.917887613,4.4471650803080465E-2,1.0470056343917858E-3,0,4.3151246464923076E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C139,'RFS districts & sharing'!$D$13:$D$119,0))","v":26},{"$f":"TPI!B140","v":219},{"$f":"TPI!C140","v":"Wollondilly"},{"$f":"TPI!D140","v":"Metropolitan Fringe"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":5.1928417958104177E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7179144142387988E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5519019176585622E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B140,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C139,TPI!$B$16:$B$143,0))","v":44278863},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C139,TPI!$B$16:$B$143,0))","v":48215230},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C139,TPI!$B$16:$B$143,0))","v":51123576},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C139,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C139,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":1095815.3312218799},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":1216771.54},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":1148359.93},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":1184228},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.4465649728524408E-3,-2.357141809217032E-3,-3.2087246156826613E-4,0,0,null,-4.2283884726934673E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C139,'ESL data'!$C$16:$C$146,0))","v":324911.25860112195},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C139,'Rate peg calcs'!$B$37:$B$164,0))*$AG139","v":25992.900688089758},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C139,'Rate peg calcs'!$B$37:$B$164,0))*$AG139","v":136462.72861247123},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C139,'Rate peg calcs'!$B$37:$B$164,0))*$AG139","v":81227.814650280488},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C139,'Rate peg calcs'!$B$37:$B$164,0))*$AG139","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C139,'Rate peg calcs'!$B$37:$B$164,0))*$AG139","v":0},81227.814650280488,0.75,null,7.337841050731631E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C139,'Rate peg & SV'!$B$16:$B$143,0)))*AQ139","v":1.054},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C139,'Rate peg & SV'!$B$16:$B$143,0)))*AR139","v":1.094052},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C139,'Rate peg & SV'!$B$16:$B$143,0)))*AS139","v":1.094052},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C139,'Rate peg & SV'!$B$16:$B$143,0)))*AT139","v":1.094052},25992.900688089758,143831.71595754469,88867.453073768673,0,0,null,null,5.8702728405853055E-4,2.9831179060546779E-3,1.7382871079630398E-3,0,0,null,null,null,45425475.016827166,46642246.556827165,5.337498293095666E-2,1.4465649728524835E-3,0,4.2717565595928875E-17]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C140,'RFS districts & sharing'!$D$13:$D$119,0))","v":25},{"$f":"TPI!B141","v":220},{"$f":"TPI!C141","v":"Wollongong"},{"$f":"TPI!D141","v":"Regional Town/City"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.5424645168688681E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.7219203242558225E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7808660654154447E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B141,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C140,TPI!$B$16:$B$143,0))","v":190635858},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C140,TPI!$B$16:$B$143,0))","v":200753700},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C140,TPI!$B$16:$B$143,0))","v":211090905},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C140,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C140,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":5037854.3644274939},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":6114092.3899999997},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":5857431.7999999998},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":6185722},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":0},null,null,4.4450990886345104E-3,-2.7165783804093714E-3,5.0607840621530757E-4,0,0,null,2.1684043449710089E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C140,'ESL data'!$C$16:$C$146,0))","v":1048532.9993083337},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C140,'Rate peg calcs'!$B$37:$B$164,0))*$AG140","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C140,'Rate peg calcs'!$B$37:$B$164,0))*$AG140","v":524266.49965416687},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C140,'Rate peg calcs'!$B$37:$B$164,0))*$AG140","v":262133.24982708343},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C140,'Rate peg calcs'!$B$37:$B$164,0))*$AG140","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C140,'Rate peg calcs'!$B$37:$B$164,0))*$AG140","v":0},262133.24982708343,0.75,null,5.5001876892873626E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C140,'Rate peg & SV'!$B$16:$B$143,0)))*AQ140","v":1.05},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C140,'Rate peg & SV'!$B$16:$B$143,0)))*AR140","v":1.09935},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C140,'Rate peg & SV'!$B$16:$B$143,0)))*AS140","v":1.09935},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C140,'Rate peg & SV'!$B$16:$B$143,0)))*AT140","v":1.09935},0,550479.82463687519,288176.1881974042,0,0,null,null,0,2.7420656487869223E-3,1.3651757672714711E-3,0,0,null,null,null,194028727.09473535,200142819.48473534,4.9869744257323045E-2,4.4450990886343647E-3,0,-1.457167719820518E-16]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C141,'RFS districts & sharing'!$D$13:$D$119,0))","v":{"$error":"#N/A"}},{"$f":"TPI!B142","v":221},{"$f":"TPI!C142","v":"Woollahra"},{"$f":"TPI!D142","v":"Metropolitan"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.7999999999999999E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2928417958104176E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8532841538461211E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8519019176585623E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B142,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C141,TPI!$B$16:$B$143,0))","v":49178661},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C141,TPI!$B$16:$B$143,0))","v":52923325},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C141,TPI!$B$16:$B$143,0))","v":55113662.999999993},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C141,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C141,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":2591906.9570937422},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":3213511.9},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":3247720.68},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":3719921},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":0},null,null,1.037723409638216E-2,-1.6933358745819319E-3,6.2979175390118075E-3,0,0,null,0,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C141,'ESL data'!$C$16:$C$146,0))","v":431383.80464640679},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C141,'Rate peg calcs'!$B$37:$B$164,0))*$AG141","v":0},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C141,'Rate peg calcs'!$B$37:$B$164,0))*$AG141","v":215691.90232320339},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C141,'Rate peg calcs'!$B$37:$B$164,0))*$AG141","v":107845.9511616017},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C141,'Rate peg calcs'!$B$37:$B$164,0))*$AG141","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C141,'Rate peg calcs'!$B$37:$B$164,0))*$AG141","v":0},107845.9511616017,0.75,null,8.771767996009627E-3,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C141,'Rate peg & SV'!$B$16:$B$143,0)))*AQ141","v":1.0529999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C141,'Rate peg & SV'!$B$16:$B$143,0)))*AR141","v":1.0961729999999998},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C141,'Rate peg & SV'!$B$16:$B$143,0)))*AS141","v":1.0961729999999998},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C141,'Rate peg & SV'!$B$16:$B$143,0)))*AT141","v":1.0961729999999998},0,227123.57314633316,118217.8198226664,0,0,null,null,0,4.2915590270704487E-3,2.1449820858879661E-3,0,0,null,null,null,48586649.691771537,51800161.591771536,5.3305652054486341E-2,1.0377234096382165E-2,0,0]
[null,{"$f":"INDEX('RFS districts & sharing'!$C$13:$C$119,MATCH(C142,'RFS districts & sharing'!$D$13:$D$119,0))","v":29},{"$f":"TPI!B143","v":2036},{"$f":"TPI!C143","v":"Yass Valley"},{"$f":"TPI!D143","v":"Large Rural"},null,{"$f":"IF(G$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!D$16:D$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2999999999999997E-2},{"$f":"IF(H$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!E$16:E$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":4.2444381495039381E-2},{"$f":"IF(I$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!F$16:F$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":3.8408116900173518E-2},{"$f":"IF(J$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!G$16:G$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":2.9881765505651754E-2},{"$f":"IF(K$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!H$16:H$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"IF(L$13='Rate peg'!$D$9,INDEX('Rate peg & SV'!$K$16:$K$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)),INDEX('Rate peg & SV'!I$16:I$143,MATCH(TPI!$B143,'Rate peg & SV'!$B$16:$B$143,0)))","v":0},{"$f":"INDEX(TPI!L$16:L$143,MATCH($C142,TPI!$B$16:$B$143,0))","v":12586318},{"$f":"INDEX(TPI!M$16:M$143,MATCH($C142,TPI!$B$16:$B$143,0))","v":13315390},{"$f":"INDEX(TPI!N$16:N$143,MATCH($C142,TPI!$B$16:$B$143,0))","v":14221100.999999998},{"$f":"INDEX(TPI!O$16:O$143,MATCH($C142,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX(TPI!P$16:P$143,MATCH($C142,TPI!$B$16:$B$143,0))","v":0},{"$f":"INDEX('ESL data'!AN$16:AN$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":825041.18498461589},{"$f":"INDEX('ESL data'!AO$16:AO$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":870129.75},{"$f":"INDEX('ESL data'!AP$16:AP$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":839233.88},{"$f":"INDEX('ESL data'!AQ$16:AQ$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":879100},{"$f":"INDEX('ESL data'!AR$16:AR$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":0},{"$f":"INDEX('ESL data'!AS$16:AS$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":0},null,null,8.0009119511978573E-4,-4.8301938701246303E-3,1.0398864330857156E-3,0,0,null,6.0715321659188248E-18,{"$f":"INDEX('ESL data'!$AY$16:$AY$146,MATCH($C142,'ESL data'!$C$16:$C$146,0))","v":232701.56515404303},{"$f":"INDEX('Rate peg calcs'!W$37:W$164,MATCH($C142,'Rate peg calcs'!$B$37:$B$164,0))*$AG142","v":16289.109560783014},{"$f":"INDEX('Rate peg calcs'!X$37:X$164,MATCH($C142,'Rate peg calcs'!$B$37:$B$164,0))*$AG142","v":100061.67301623851},{"$f":"INDEX('Rate peg calcs'!Y$37:Y$164,MATCH($C142,'Rate peg calcs'!$B$37:$B$164,0))*$AG142","v":58175.391288510757},{"$f":"INDEX('Rate peg calcs'!Z$37:Z$164,MATCH($C142,'Rate peg calcs'!$B$37:$B$164,0))*$AG142","v":0},{"$f":"INDEX('Rate peg calcs'!AA$37:AA$164,MATCH($C142,'Rate peg calcs'!$B$37:$B$164,0))*$AG142","v":0},58175.391288510757,0.75,null,1.8488454300458881E-2,1,{"$f":"(1+INDEX('Rate peg & SV'!N$16:N$143,MATCH($C142,'Rate peg & SV'!$B$16:$B$143,0)))*AQ142","v":1.0449999999999999},{"$f":"(1+INDEX('Rate peg & SV'!O$16:O$143,MATCH($C142,'Rate peg & SV'!$B$16:$B$143,0)))*AR142","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!P$16:P$143,MATCH($C142,'Rate peg & SV'!$B$16:$B$143,0)))*AS142","v":1.087845},{"$f":"(1+INDEX('Rate peg & SV'!Q$16:Q$143,MATCH($C142,'Rate peg & SV'!$B$16:$B$143,0)))*AT142","v":1.087845},16289.109560783014,104564.44830196923,63285.808536249984,0,0,null,null,1.2941918010321218E-3,7.8529016650634512E-3,4.4501342432101418E-3,0,0,null,null,null,12260476.935020661,13130606.685020661,4.3244472690159297E-2,8.0009119511991605E-4,0,1.3032110113275763E-16]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M142)","v":5857314574.3889999},6238504192.8000002,{"$f":"SUM(O15:O142)","v":6646645563.8800001},0,0,185301078.00000006,219744771.97999999,210120069.99999994,220804213,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG15:AG142)","v":42972502.000000007},{"$f":"SUM(AH15:AH142)","v":1140513.5240214688},19906563.246569235,11429296.04980503,0,0,10496129.179604275,{"$f":"AM143/AG143","v":0.24425222388969284},null,{"$f":"AG143/M143","v":7.3365535441610868E-3},null,null,null,null,null,{"$f":"SUM(AV15:AV142)","v":1140513.5240214688},{"$f":"SUM(AW15:AW142)","v":20920822.595640011},{"$f":"SUM(AX15:AX142)","v":12559605.385068357},{"$f":"SUM(AY15:AY142)","v":0},{"$f":"SUM(AZ15:AZ142)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK15:BK142)","v":5934329402.4972191},{"$f":"SUM(BL15:BL142)","v":6154074174.4772186},5.0664787816893764E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG143-'ESL data'!AU147","v":0}]

{"sheet":"Other adjustments-->>","index":24,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[]
[]
[]
[]
[null,null,"Inputs and calculations for other adjustments"]
[null,null,"This worksheet is intentionally blank"]

{"sheet":"2024 Election costs","index":25,"n_rows":166,"n_cols":27,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<---hidden columns"]
[null,{"$f":"\"INPUTS AND CALCULATIONS FOR 2024 ELECTION COSTS, TO BE INCLUDED IN THE \"&C7&\" RATE PEG\"","v":"INPUTS AND CALCULATIONS FOR 2024 ELECTION COSTS, TO BE INCLUDED IN THE 2025-26 RATE PEG"}]
[null,"We provide an adjustment for the difference between 2016 or 2017 election costs (indexed) and 2024 election costs.  Election costs increased in 2020 following a change in the way the NSW Electoral Commission charged councils."]
[]
[null,"Rate peg for","2025-26"]
[null,"Inflators"]
[null,null,null,{"$f":"'CPI T1'!B82","v":"2016-06-01"},{"$f":"'CPI T1'!B86","v":"2017-06-01"},{"$f":"'CPI T1'!B114","v":"2024-06-01"},{"$f":"F9+365","v":"2025-06-01"},{"$f":"G9+365","v":"2026-06-01"}]
[null,"Inflation rate (forecast)",null,null,null,null,{"$f":"'BCC Inputs'!G21","v":3.1E-2},{"$f":"'BCC Inputs'!G22","v":3.2000000000000001E-2}]
[null,"Sydney CPI",null,{"$f":"'CPI T1'!$C$82","v":109.3},{"$f":"'CPI T1'!$C$86","v":111.7},{"$f":"'CPI T1'!$C$114","v":139.1},{"$f":"F11*(1+G10)","v":143.41209999999998},{"$f":"G11*(1+H10)","v":148.00128719999998}]
[null,{"$f":"\"Inflator to $\"&$C$7","v":"Inflator to $2025-26"},null,{"$f":"$H11/D11","v":1.3540831399817015},{"$f":"$H11/E11","v":1.3249891423455682}]
[]
[null,"Election costs in 2016 or 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Election costs in 2024 (budget estimates)",null,null,null,"Calculation of election cost adjustment factor"]
[null,null,null,null,null,null,null,null,null,null,null,"Table 1. Estimated resident population, Local Government Areas, Australia, Population estimates by LGA, Significant Urban Area, Remoteness Area and electoral division, 2001 to 2023"]
[null,"We do not have permission to publish the election costs, we can only publish the change in costs since 2016 or 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We do not have permission to publish the election costs"]
[]
[]
[]
[]
[null,null,null,null,null,"Election costs",null,null,null,null,"Population data to estimate costs for councils with missing data"]
[null,{"$f":"TPI!B15","v":"Org. Id"},{"$f":"TPI!C15","v":"Org. Name"},{"$f":"C22","v":"Org. Name"},{"$f":"TPI!D15","v":"Classification"},"2016 Actual ","2017 Actual ","Actual","Election year for own",null,null,2016,2017,"Pop used","Actual per capita","Estimated amount for councils with ","Election costs used","Check calcs council order",null,null,{"$f":"D22","v":"Org. Name"},"Election costs","Election costs",null,"Change in costs","TPI in 2024-25","Election cost adjustment by council"]
[null,null,null,null,null,"($2016-17, $)","($2017-18, $)",{"$f":"\"$\"&$C$7","v":"$2025-26"},"own elections",null,"Local Government Area","no.","no.",null,{"$f":"H23","v":"$2025-26"},"missing data",{"$f":"H23","v":"$2025-26"},null,null,null,null,"$2024-25",{"$f":"Q23","v":"$2025-26"},null,{"$f":"W23","v":"$2025-26"},{"$f":"V23","v":"$2024-25"},"factor"]
[null,2047,"Albury",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B24,Names!$I$9:$I$136,0))","v":"Albury "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B24,Names!$I$9:$I$136,0))","v":"Regional"},null,null,{"$f":"SUMPRODUCT($D$12:$E$12,F24:G24)","v":0},null,null,"Albury",52171,53056,{"$f":"IF(F24>0,L24,IF(G24>0,M24,\".\"))","v":"."},{"$f":"IF(H24=0,\".\",F24*$D$12/L24+G24*$E$12/M24)","v":"."},{"$f":"IF(H24=0,INDEX($O$157:$O$159,MATCH(E24,$E$157:$E$159,0))*IF(I24=2017,M24,L24),0)","v":{"$error":"#DIV/0!"}},{"$f":"P24+H24","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B37=B24","v":true},{"$f":"LEFT(K24,5)=LEFT(C24,5)","v":true},null,{"$f":"D24","v":"Albury "},null,{"$f":"V24*(1+$H$10)","v":0},null,102709.42916713859,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B24,TPI!$B$16:$B$143,0))","v":52943649},{"$f":"MAX(0,IF($E$6=$E$7,Y24/Z24,0))","v":1.9399763920151893E-3}]
[null,2079,"Armidale Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B25,Names!$I$9:$I$136,0))","v":"Armidale Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B25,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Armidale",29310,29519,{"$f":"IF(F25>0,L25,IF(G25>0,M25,\".\"))","v":"."},".",{"$f":"IF(H25=0,INDEX($O$157:$O$159,MATCH(E25,$E$157:$E$159,0))*IF(I25=2017,M25,L25),0)","v":{"$error":"#DIV/0!"}},{"$f":"P25+H25","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B38=B25","v":true},{"$f":"LEFT(K25,5)=LEFT(C25,5)","v":true},null,"Armidale Regional",null,{"$f":"V25*(1+$H$10)","v":0},null,79860.305964758038,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B25,TPI!$B$16:$B$143,0))","v":28027634.100000001},{"$f":"MAX(0,IF($E$6=$E$7,Y25/Z25,0))","v":2.8493416775680698E-3}]
[null,54,"Ballina",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B26,Names!$I$9:$I$136,0))","v":"Ballina "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B26,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Ballina",42993,43652,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B39=B26","v":true},true,null,"Ballina ",null,0,null,56905.944775010867,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B26,TPI!$B$16:$B$143,0))","v":30010786},1.896183084808604E-3]
[null,55,"Balranald",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B27,Names!$I$9:$I$136,0))","v":"Balranald "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B27,Names!$I$9:$I$136,0))","v":"Rural"},null,null,{"$f":"SUMPRODUCT($D$12:$E$12,F27:G27)","v":0},null,null,"Balranald",2330,2338,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B40=B27","v":true},true,null,"Balranald ",null,0,null,3381.0838462442807,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B27,TPI!$B$16:$B$143,0))","v":3809300.0000000005},8.8758665535512574E-4]
[null,2043,"Bathurst Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B28,Names!$I$9:$I$136,0))","v":"Bathurst Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B28,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Bathurst",42244,42583,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B41=B28","v":true},true,null,"Bathurst Regional",null,0,null,87539.17656574829,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B28,TPI!$B$16:$B$143,0))","v":33060208},2.6478713190718063E-3]
[null,2099,"Bayside",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B29,Names!$I$9:$I$136,0))","v":"Bayside"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B29,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Bayside (NSW)",164534,168779,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B42=B29","v":true},true,null,"Bayside",null,0,null,157821.0919380777,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B29,TPI!$B$16:$B$143,0))","v":108792880},1.4506564394478544E-3]
[null,60,"Bega Valley",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B30,Names!$I$9:$I$136,0))","v":"Bega Valley "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B30,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Bega Valley",33941,34287,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B43=B30","v":true},true,null,"Bega Valley ",null,0,null,127829.31229510385,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B30,TPI!$B$16:$B$143,0))","v":32691464},3.9101739920581061E-3]
[null,61,"Bellingen",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B31,Names!$I$9:$I$136,0))","v":"Bellingen "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B31,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Bellingen",12951,12976,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B44=B31","v":true},true,null,"Bellingen ",null,0,null,21377.768898813389,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B31,TPI!$B$16:$B$143,0))","v":10808640},1.9778407735675709E-3]
[null,62,"Berrigan",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B32,Names!$I$9:$I$136,0))","v":"Berrigan "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B32,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Berrigan",8609,8638,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B45=B32","v":true},true,null,"Berrigan ",null,0,null,47770.81769784425,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B32,TPI!$B$16:$B$143,0))","v":6198940},7.7062881231056033E-3]
[null,64,"Blacktown",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B33,Names!$I$9:$I$136,0))","v":"Blacktown "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B33,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Blacktown",348030,359591,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B46=B33","v":true},true,null,"Blacktown ",null,0,null,432363.11012497288,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B33,TPI!$B$16:$B$143,0))","v":223880769},1.9312204083280278E-3]
[null,65,"Bland",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B34,Names!$I$9:$I$136,0))","v":"Bland "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B34,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Bland",6024,5936,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B47=B34","v":true},true,null,"Bland ",null,0,null,21298.636835268997,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B34,TPI!$B$16:$B$143,0))","v":7796744.9999999991},2.7317344398552217E-3]
[null,66,"Blayney",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B35,Names!$I$9:$I$136,0))","v":"Blayney "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B35,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Blayney",7343,7375,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B48=B35","v":true},true,null,"Blayney ",null,0,null,15042.541135187865,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B35,TPI!$B$16:$B$143,0))","v":10998900},1.3676405036128945E-3]
[null,67,"Blue Mountains",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B36,Names!$I$9:$I$136,0))","v":"Blue Mountains "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B36,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Blue Mountains",78835,78989,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B49=B36","v":true},true,null,"Blue Mountains ",null,0,null,91128.14226857858,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B36,TPI!$B$16:$B$143,0))","v":79784696},1.1421757158613299E-3]
[null,68,"Bogan",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B37,Names!$I$9:$I$136,0))","v":"Bogan "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B37,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Bogan",2764,2708,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B50=B37","v":true},true,null,"Bogan ",null,0,null,9922.0321935319007,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B37,TPI!$B$16:$B$143,0))","v":3396250},2.9214669690193302E-3]
[null,72,"Bourke",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B38,Names!$I$9:$I$136,0))","v":"Bourke "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B38,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Bourke",2762,2695,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B51=B38","v":true},true,null,"Bourke ",null,0,null,-1128.570965579609,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B38,TPI!$B$16:$B$143,0))","v":2202860},0]
[null,73,"Brewarrina",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B39,Names!$I$9:$I$136,0))","v":"Brewarrina "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B39,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Brewarrina",1710,1683,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B52=B39","v":true},true,null,"Brewarrina ",null,0,null,10088.615171346108,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B39,TPI!$B$16:$B$143,0))","v":1240415},8.133257959107321E-3]
[null,74,"Broken Hill",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B40,Names!$I$9:$I$136,0))","v":"Broken Hill "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B40,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Broken Hill",18114,17994,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B53=B40","v":true},true,null,"Broken Hill ",null,0,null,35741.126936809684,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B40,TPI!$B$16:$B$143,0))","v":18491772},1.9328124387868119E-3]
[null,75,"Burwood",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B41,Names!$I$9:$I$136,0))","v":"Burwood"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B41,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Burwood",38536,39275,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B54=B41","v":true},true,null,"Burwood",null,0,null,65052.79578544051,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B41,TPI!$B$16:$B$143,0))","v":31460960},2.067730793511721E-3]
[null,76,"Byron",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B42,Names!$I$9:$I$136,0))","v":"Byron "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B42,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Byron",33399,33944,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B55=B42","v":true},true,null,"Byron ",null,0,null,42466.050762093975,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B42,TPI!$B$16:$B$143,0))","v":30982024},1.3706674154694985E-3]
[null,77,"Cabonne",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B43,Names!$I$9:$I$136,0))","v":"Cabonne"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B43,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Cabonne",13577,13683,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B56=B43","v":true},true,null,"Cabonne",null,0,null,35084.010637102794,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B43,TPI!$B$16:$B$143,0))","v":12149170},2.887770163484649E-3]
[null,78,"Camden",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B44,Names!$I$9:$I$136,0))","v":"Camden"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B44,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Camden",80268,88297,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B57=B44","v":true},true,null,"Camden",null,0,null,207098.42981494957,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B44,TPI!$B$16:$B$143,0))","v":84015136},2.4650133258720141E-3]
[null,79,"Campbelltown",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B45,Names!$I$9:$I$136,0))","v":"Campbelltown "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B45,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Campbelltown (NSW)",161562,165143,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B58=B45","v":true},true,null,"Campbelltown ",null,0,null,118034.78014897718,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B45,TPI!$B$16:$B$143,0))","v":112332987},1.0507579590043055E-3]
[null,1989,"Canada Bay",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B46,Names!$I$9:$I$136,0))","v":"Canada Bay "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B46,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Canada Bay",92534,92872,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B59=B46","v":true},true,null,"Canada Bay ",null,0,null,135537.45115861867,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B46,TPI!$B$16:$B$143,0))","v":52554177},2.5790043512358431E-3]
[null,2080,"Canterbury-Bankstown",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B47,Names!$I$9:$I$136,0))","v":"Canterbury-Bankstown"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B47,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Canterbury-Bankstown",361862,367534,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B60=B47","v":true},true,null,"Canterbury-Bankstown",null,0,null,331742.34990316699,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B47,TPI!$B$16:$B$143,0))","v":223243788},1.4860093213575421E-3]
[null,81,"Carrathool",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B48,Names!$I$9:$I$136,0))","v":"Carrathool "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B48,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,2016,null,"Carrathool",2793,2825,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B61=B48","v":true},true,null,"Carrathool ",null,0,null,6422.6685847008448,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B48,TPI!$B$16:$B$143,0))","v":3975239.9999999995},1.615668131911745E-3]
[null,2088,"Central Coast",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B49,Names!$I$9:$I$136,0))","v":"Central Coast"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B49,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Central Coast (NSW)",336611,340140,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B62=B49","v":true},true,null,"Central Coast",null,0,null,496193.85267630359,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B49,TPI!$B$16:$B$143,0))","v":223422072},2.220881080524146E-3]
[null,83,"Central Darling",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B50,Names!$I$9:$I$136,0))","v":"Central Darling "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B50,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,2016,null,"Central Darling",1881,1845,".",".",{"$error":"#DIV/0!"},{"$f":"Q39","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B63=B50","v":true},true,null,{"$f":"D50","v":"Central Darling "},null,0,null,null,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B50,TPI!$B$16:$B$143,0))","v":957219.99999999988},0]
[null,84,"Cessnock",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B51,Names!$I$9:$I$136,0))","v":"Cessnock "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B51,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Cessnock",56720,57921,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B64=B51","v":true},true,null,"Cessnock ",null,0,null,125303.67393726006,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B51,TPI!$B$16:$B$143,0))","v":50499774},2.481271974351015E-3]
[null,2037,"Clarence Valley",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B52,Names!$I$9:$I$136,0))","v":"Clarence Valley"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B52,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Clarence Valley",51622,51953,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B65=B52","v":true},true,null,"Clarence Valley",null,0,null,93680.058542305545,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B52,TPI!$B$16:$B$143,0))","v":43258899},2.1655673331470028E-3]
[null,85,"Cobar",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B53,Names!$I$9:$I$136,0))","v":"Cobar "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B53,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Cobar",4687,4605,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B66=B53","v":true},true,null,"Cobar ",null,0,null,null,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B53,TPI!$B$16:$B$143,0))","v":4653385},0]
[null,86,"Coffs Harbour",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B54,Names!$I$9:$I$136,0))","v":"Coffs Harbour "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B54,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Coffs Harbour",74670,75753,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B67=B54","v":true},true,null,"Coffs Harbour ",null,0,null,163232.45515200309,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B54,TPI!$B$16:$B$143,0))","v":56204544},2.9042572634697134E-3]
[null,90,"Coolamon",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B55,Names!$I$9:$I$136,0))","v":"Coolamon "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B55,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,2016,null,"Coolamon",4390,4423,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B68=B55","v":true},true,null,"Coolamon ",null,0,null,18319.514040457165,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B55,TPI!$B$16:$B$143,0))","v":2896365},6.3250018697426479E-3]
[null,93,"Coonamble",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B56,Names!$I$9:$I$136,0))","v":"Coonamble "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B56,Names!$I$9:$I$136,0))","v":"Rural"},null,null,{"$f":"SUMPRODUCT($D$12:$E$12,F56:G56)","v":0},null,null,"Coonamble",4051,4023,".",{"$f":"IF(H56=0,\".\",F56*$D$12/L56+G56*$E$12/M56)","v":"."},{"$error":"#DIV/0!"},{"$f":"P56+H56","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B69=B56","v":true},{"$f":"LEFT(K56,5)=LEFT(C56,5)","v":true},null,"Coonamble ",null,0,null,8776.3405353257986,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B56,TPI!$B$16:$B$143,0))","v":5598065},1.5677453790418293E-3]
[null,2094,"Cootamundra-Gundagai Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B57,Names!$I$9:$I$136,0))","v":"Cootamundra-Gundagai Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B57,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Cootamundra-Gundagai",11291,11306,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B70=B57","v":true},true,null,"Cootamundra-Gundagai Regional",null,0,null,59915.838813663562,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B57,TPI!$B$16:$B$143,0))","v":11805150},5.0753983484888854E-3]
[null,97,"Cowra",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B58,Names!$I$9:$I$136,0))","v":"Cowra "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B58,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Cowra",12659,12697,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B71=B58","v":true},true,null,"Cowra ",null,0,null,29034.897513022632,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B58,TPI!$B$16:$B$143,0))","v":8190709.9999999991},3.5448572239796835E-3]
[null,2090,"Cumberland",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B59,Names!$I$9:$I$136,0))","v":"Cumberland"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B59,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Cumberland",225691,231490,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B72=B59","v":true},true,null,"Cumberland",null,0,null,233771.34227460274,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B59,TPI!$B$16:$B$143,0))","v":115420200},2.0253936683059183E-3]
[null,2098,"Dubbo Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B60,Names!$I$9:$I$136,0))","v":"Dubbo Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B60,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Dubbo",51404,52490,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B73=B60","v":true},true,null,"Dubbo Regional",null,0,null,212994.98914433824,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B60,TPI!$B$16:$B$143,0))","v":45566850},4.6743408671948627E-3]
[null,104,"Dungog",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B61,Names!$I$9:$I$136,0))","v":"Dungog "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B61,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Dungog",9101,9154,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B74=B61","v":true},true,null,"Dungog ",null,0,null,29080.968450355838,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B61,TPI!$B$16:$B$143,0))","v":10743645},2.7068065307775751E-3]
[null,2091,"Edward River",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B62,Names!$I$9:$I$136,0))","v":"Edward River"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B62,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Edward River",8991,8847,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B75=B62","v":true},true,null,"Edward River",null,0,null,66345.939574797143,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B62,TPI!$B$16:$B$143,0))","v":8686040},7.6382263465050977E-3]
[null,105,"Eurobodalla",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B63,Names!$I$9:$I$136,0))","v":"Eurobodalla "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B63,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Eurobodalla",37919,38372,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B76=B63","v":true},true,null,"Eurobodalla ",null,0,null,100076.6778132394,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B63,TPI!$B$16:$B$143,0))","v":36648590},2.730710180480051E-3]
[null,107,"Fairfield",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B64,Names!$I$9:$I$136,0))","v":"Fairfield "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B64,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Fairfield",205675,209107,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B77=B64","v":true},true,null,"Fairfield ",null,{"$f":"V64*(1+$H$10)","v":0},null,298180.14183182514,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B64,TPI!$B$16:$B$143,0))","v":98558795},3.0254036875331635E-3]
[null,2092,"Federation",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B65,Names!$I$9:$I$136,0))","v":"Federation"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B65,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Federation",12445,12509,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B78=B65","v":true},true,null,"Federation",null,0,null,91787.075370973616,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B65,TPI!$B$16:$B$143,0))","v":12943710},7.0912493690737525E-3]
[null,108,"Forbes",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B66,Names!$I$9:$I$136,0))","v":"Forbes "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B66,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Forbes",9817,9725,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B79=B66","v":true},true,null,"Forbes ",null,0,null,52481.375661729151,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B66,TPI!$B$16:$B$143,0))","v":8985955},5.8403781970563116E-3]
[null,2093,"Georges River",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B67,Names!$I$9:$I$136,0))","v":"Georges River"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B67,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Georges River",153161,155276,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B80=B67","v":true},true,null,"Georges River",null,0,null,150654.04688832897,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B67,TPI!$B$16:$B$143,0))","v":89464480},1.6839537533591988E-3]
[null,109,"Gilgandra",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B68,Names!$I$9:$I$136,0))","v":"Gilgandra "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B68,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Gilgandra",4298,4304,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B81=B68","v":true},true,null,"Gilgandra ",null,0,null,9571.2438660898988,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B68,TPI!$B$16:$B$143,0))","v":5930375},1.6139356897481017E-3]
[null,2053,"Glen Innes Severn",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B69,Names!$I$9:$I$136,0))","v":"Glen Innes Severn"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B69,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Glen Innes Severn",8934,8937,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B82=B69","v":true},true,null,"Glen Innes Severn",null,0,null,22512.979858909428,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B69,TPI!$B$16:$B$143,0))","v":8214224},2.740731182751947E-3]
[null,2032,"Goulburn Mulwaree",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B70,Names!$I$9:$I$136,0))","v":"Goulburn Mulwaree"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B70,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Goulburn Mulwaree",30261,30642,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B83=B70","v":true},true,null,"Goulburn Mulwaree",null,0,null,35448.715469847783,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B70,TPI!$B$16:$B$143,0))","v":29281175.000000004},1.2106315907694201E-3]
[null,2049,"Greater Hume",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B71,Names!$I$9:$I$136,0))","v":"Greater Hume "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B71,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Greater Hume",10519,10601,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B84=B71","v":true},true,null,"Greater Hume ",null,0,null,32880.683438720604,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B71,TPI!$B$16:$B$143,0))","v":10564184},3.1124678857089769E-3]
[null,118,"Griffith",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B72,Names!$I$9:$I$136,0))","v":"Griffith "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B72,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Griffith",26356,26653,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B85=B72","v":true},true,null,"Griffith ",null,0,null,77381.511072765861,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B72,TPI!$B$16:$B$143,0))","v":21778445},3.5531237915639E-3]
[null,120,"Gunnedah",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B73,Names!$I$9:$I$136,0))","v":"Gunnedah "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B73,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,2016,null,"Gunnedah",12491,12662,".",".",{"$f":"IF(H73=0,INDEX($O$157:$O$159,MATCH(E73,$E$157:$E$159,0))*IF(I73=2017,M73,L73),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B86=B73","v":true},true,null,"Gunnedah ",null,0,null,84223.809763319688,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B73,TPI!$B$16:$B$143,0))","v":16048032},5.2482329149966603E-3]
[null,2039,"Gwydir",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B74,Names!$I$9:$I$136,0))","v":"Gwydir "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B74,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Gwydir",5326,5244,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B87=B74","v":true},true,null,"Gwydir ",null,0,null,18781.097913412159,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B74,TPI!$B$16:$B$143,0))","v":9249295},2.030543723971628E-3]
[null,125,"Hawkesbury",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B75,Names!$I$9:$I$136,0))","v":"Hawkesbury "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B75,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Hawkesbury",66346,66708,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B88=B75","v":true},true,null,"Hawkesbury ",null,0,null,85936.657092885871,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B75,TPI!$B$16:$B$143,0))","v":48505765},1.7716792445781624E-3]
[null,126,"Hay",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B76,Names!$I$9:$I$136,0))","v":"Hay "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B76,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Hay",2984,2978,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B89=B76","v":true},true,null,"Hay ",null,0,null,6495.2269835183506,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B76,TPI!$B$16:$B$143,0))","v":2861210},2.2700979597856676E-3]
[null,2081,"Hilltops",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B77,Names!$I$9:$I$136,0))","v":"Hilltops"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B77,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Hilltops",18756,18906,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B90=B77","v":true},true,null,"Hilltops",null,0,null,90511.371372239199,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B77,TPI!$B$16:$B$143,0))","v":15876405.999999998},5.7009987885318133E-3]
[null,129,"Hornsby",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B78,Names!$I$9:$I$136,0))","v":"Hornsby "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B78,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Hornsby",147385,149601,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B91=B78","v":true},true,null,"Hornsby ",null,0,null,164581.35167291912,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B78,TPI!$B$16:$B$143,0))","v":88621925},1.8571177693659793E-3]
[null,131,"Hunters Hill",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B79,Names!$I$9:$I$136,0))","v":"Hunters Hill "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B79,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Hunters Hill",14656,14621,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B92=B79","v":true},true,null,"Hunters Hill ",null,0,null,96474.635399266277,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B79,TPI!$B$16:$B$143,0))","v":11954250},8.0703210489379319E-3]
[null,2083,"Inner West",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B80,Names!$I$9:$I$136,0))","v":"Inner West"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B80,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Inner West",191194,192275,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B93=B80","v":true},true,null,"Inner West",null,0,null,188638.71441185242,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B80,TPI!$B$16:$B$143,0))","v":140744330},1.3402935266511441E-3]
[null,133,"Inverell",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B81,Names!$I$9:$I$136,0))","v":"Inverell "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B81,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Inverell",17815,17840,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B94=B81","v":true},true,null,"Inverell ",null,0,null,26444.246938257551,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B81,TPI!$B$16:$B$143,0))","v":16317674.999999998},1.6205891426479295E-3]
[null,135,"Junee",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B82,Names!$I$9:$I$136,0))","v":"Junee "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B82,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Junee",6414,6441,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B95=B82","v":true},true,null,{"$f":"D82","v":"Junee "},null,0,null,36360.137881129303,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B82,TPI!$B$16:$B$143,0))","v":5888250},6.1750329692403178E-3]
[null,136,"Kempsey",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B83,Names!$I$9:$I$136,0))","v":"Kempsey "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B83,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,2016,null,"Kempsey",29431,29770,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B96=B83","v":true},true,null,"Kempsey ",null,0,null,49764.441421023424,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B83,TPI!$B$16:$B$143,0))","v":25635961},1.9411966425219411E-3]
[null,137,"Kiama",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B84,Names!$I$9:$I$136,0))","v":"Kiama "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B84,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Kiama",22110,22299,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B97=B84","v":true},true,null,"Kiama ",null,0,null,16141.560565098625,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B84,TPI!$B$16:$B$143,0))","v":21692110},7.4412127566652697E-4]
[null,139,"Ku-ring-gai",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B85,Names!$I$9:$I$136,0))","v":"Ku-ring-gai"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B85,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Ku-ring-gai",122472,124122,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B98=B85","v":true},true,null,"Ku-ring-gai",null,0,null,198365.4317177973,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B85,TPI!$B$16:$B$143,0))","v":79139856},2.5065174710173508E-3]
[null,140,"Kyogle",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B86,Names!$I$9:$I$136,0))","v":"Kyogle"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B86,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Kyogle",9114,9171,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B99=B86","v":true},true,null,"Kyogle",null,0,null,27918.576428525324,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B86,TPI!$B$16:$B$143,0))","v":8757108},3.1881046149625338E-3]
[null,141,"Lachlan",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B87,Names!$I$9:$I$136,0))","v":"Lachlan "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B87,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Lachlan",6444,6403,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B100=B87","v":true},true,null,"Lachlan ",null,0,null,29880.200895762755,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B87,TPI!$B$16:$B$143,0))","v":8660960},3.4499871718334635E-3]
[null,142,"Lake Macquarie",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B88,Names!$I$9:$I$136,0))","v":"Lake Macquarie "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B88,Names!$I$9:$I$136,0))","v":"Regional"},null,null,{"$f":"SUMPRODUCT($D$12:$E$12,F88:G88)","v":0},2016,null,"Lake Macquarie",202332,204512,".",{"$f":"IF(H88=0,\".\",F88*$D$12/L88+G88*$E$12/M88)","v":"."},{"$error":"#DIV/0!"},{"$f":"P88+H88","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B101=B88","v":true},{"$f":"LEFT(K88,5)=LEFT(C88,5)","v":true},null,"Lake Macquarie ",null,0,null,108853.89063915564,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B88,TPI!$B$16:$B$143,0))","v":167848032},6.4852646374284346E-4]
[null,143,"Lane Cove",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B89,Names!$I$9:$I$136,0))","v":"Lane Cove "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B89,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Lane Cove",37694,38615,{"$f":"IF(F89>0,L89,IF(G89>0,M89,\".\"))","v":"."},".",{"$f":"IF(H89=0,INDEX($O$157:$O$159,MATCH(E89,$E$157:$E$159,0))*IF(I89=2017,M89,L89),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B102=B89","v":true},true,null,"Lane Cove ",null,{"$f":"V89*(1+$H$10)","v":0},null,63216.549307103385,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B89,TPI!$B$16:$B$143,0))","v":31158446.999999996},{"$f":"MAX(0,IF($E$6=$E$7,Y89/Z89,0))","v":2.0288735605822521E-3}]
[null,144,"Leeton",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B90,Names!$I$9:$I$136,0))","v":"Leeton "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B90,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Leeton",11407,11438,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B103=B90","v":true},true,null,"Leeton ",null,0,null,58351.863830226241,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B90,TPI!$B$16:$B$143,0))","v":8646330},6.7487435513363747E-3]
[null,146,"Lismore",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B91,Names!$I$9:$I$136,0))","v":"Lismore "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B91,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Lismore",44122,44137,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B104=B91","v":true},true,null,"Lismore ",null,0,null,88216.922936607967,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B91,TPI!$B$16:$B$143,0))","v":36102654},2.4435024343808067E-3]
[null,2044,"Lithgow",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B92,Names!$I$9:$I$136,0))","v":"Lithgow "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B92,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Lithgow",21484,21419,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B105=B92","v":true},true,null,"Lithgow ",null,0,null,77610.345797657501,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B92,TPI!$B$16:$B$143,0))","v":22914760},3.3869150625037096E-3]
[null,147,"Liverpool",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B93,Names!$I$9:$I$136,0))","v":"Liverpool "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B93,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Liverpool",211983,217465,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B106=B93","v":true},true,null,"Liverpool ",null,0,null,308127.22580583044,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B93,TPI!$B$16:$B$143,0))","v":128149350},2.4044384603264116E-3]
[null,2040,"Liverpool Plains",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B94,Names!$I$9:$I$136,0))","v":"Liverpool Plains "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B94,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Liverpool Plains",7847,7829,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B107=B94","v":true},true,null,"Liverpool Plains ",null,0,null,19718.565029848556,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B94,TPI!$B$16:$B$143,0))","v":9917224},1.9883149790554853E-3]
[null,148,"Lockhart",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B95,Names!$I$9:$I$136,0))","v":"Lockhart "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B95,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Lockhart",3173,3208,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B108=B95","v":true},true,null,"Lockhart ",null,0,null,13259.741767457384,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B95,TPI!$B$16:$B$143,0))","v":2956576},4.4848303468124559E-3]
[null,150,"Maitland",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B96,Names!$I$9:$I$136,0))","v":"Maitland "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B96,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,2017,null,"Maitland",79063,81058,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B109=B96","v":true},true,null,"Maitland ",null,0,null,48917.972899951157,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B96,TPI!$B$16:$B$143,0))","v":88795350},5.5090692136413851E-4]
[null,2084,"Mid-Coast",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B97,Names!$I$9:$I$136,0))","v":"Mid-Coast"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B97,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Mid-Coast",91801,92901,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B110=B97","v":true},true,null,"Mid-Coast",null,0,null,139770.12221695401,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B97,TPI!$B$16:$B$143,0))","v":97732904},1.4301234947132443E-3]
[null,2042,"Mid-Western Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B98,Names!$I$9:$I$136,0))","v":"Mid-Western Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B98,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Mid-Western",24546,24889,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B111=B98","v":true},true,null,"Mid-Western Regional",null,0,null,42940.838000221556,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B98,TPI!$B$16:$B$143,0))","v":32516219.999999996},1.3205974741289596E-3]
[null,155,"Moree Plains",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B99,Names!$I$9:$I$136,0))","v":"Moree Plains "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B99,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Moree Plains",13627,13497,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B112=B99","v":true},true,null,"Moree Plains ",null,0,null,30433.976698367507,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B99,TPI!$B$16:$B$143,0))","v":27268230},1.116096523256827E-3]
[null,156,"Mosman",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B100,Names!$I$9:$I$136,0))","v":"Mosman "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B100,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Mosman",30260,30299,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B113=B100","v":true},true,null,"Mosman ",null,0,null,33215.343083479762,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B100,TPI!$B$16:$B$143,0))","v":24111594},1.3775672849949182E-3]
[null,2085,"Murray River",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B101,Names!$I$9:$I$136,0))","v":"Murray River"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B101,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Murray River",11872,12027,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B114=B101","v":true},true,null,"Murray River",null,0,null,59915.633758820171,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B101,TPI!$B$16:$B$143,0))","v":13066560},4.5854175665837197E-3]
[null,2086,"Murrumbidgee",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B102,Names!$I$9:$I$136,0))","v":"Murrumbidgee"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B102,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Murrumbidgee",3929,3854,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B115=B102","v":true},true,null,"Murrumbidgee",null,0,null,21042.428314213546,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B102,TPI!$B$16:$B$143,0))","v":5033765},4.1802563914313728E-3]
[null,162,"Muswellbrook",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B103,Names!$I$9:$I$136,0))","v":"Muswellbrook "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B103,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Muswellbrook",16462,16519,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B116=B103","v":true},true,null,"Muswellbrook ",null,0,null,54821.278437245768,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B103,TPI!$B$16:$B$143,0))","v":23239755},2.3589439061317886E-3]
[null,163,"Nambucca",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B104,Names!$I$9:$I$136,0))","v":"Nambucca "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B104,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Nambucca Valley",19580,19787,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B117=B104","v":true},true,null,"Nambucca ",null,0,null,30408.677750484931,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B104,TPI!$B$16:$B$143,0))","v":13185810},2.30616683772062E-3]
[null,164,"Narrabri",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B105,Names!$I$9:$I$136,0))","v":"Narrabri "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B105,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Narrabri",13367,13300,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B118=B105","v":true},true,null,"Narrabri ",null,0,null,55792.295256580546,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B105,TPI!$B$16:$B$143,0))","v":15499439.999999998},3.5996329710351184E-3]
[null,165,"Narrandera",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B106,Names!$I$9:$I$136,0))","v":"Narrandera "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B106,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Narrandera",5949,5909,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B119=B106","v":true},true,null,"Narrandera ",null,0,null,12624.417093327647,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B106,TPI!$B$16:$B$143,0))","v":6918750},1.8246673305622617E-3]
[null,166,"Narromine",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B107,Names!$I$9:$I$136,0))","v":"Narromine "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B107,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Narromine",6617,6596,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B120=B107","v":true},true,null,"Narromine ",null,0,null,16273.590622673306,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B107,TPI!$B$16:$B$143,0))","v":6786230},2.3980311045563303E-3]
[null,167,"Newcastle",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B108,Names!$I$9:$I$136,0))","v":"Newcastle "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B108,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Newcastle",160707,162796,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B121=B108","v":true},true,null,"Newcastle ",null,0,null,253353.2377186782,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B108,TPI!$B$16:$B$143,0))","v":190971664},1.3266535590257945E-3]
[null,168,"North Sydney",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B109,Names!$I$9:$I$136,0))","v":"North Sydney"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B109,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"North Sydney",71809,72304,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B122=B109","v":true},true,null,"North Sydney",null,0,null,202261.88013721665,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B109,TPI!$B$16:$B$143,0))","v":61757850},3.2750796884479729E-3]
[null,2087,"Northern Beaches",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B110,Names!$I$9:$I$136,0))","v":"Northern Beaches"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B110,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Northern Beaches",265468,267483,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B123=B110","v":true},true,null,"Northern Beaches",null,0,null,308859.29583176202,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B110,TPI!$B$16:$B$143,0))","v":197415506},1.5645138626130108E-3]
[null,2045,"Oberon",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B111,Names!$I$9:$I$136,0))","v":"Oberon"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B111,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Oberon",5349,5409,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B124=B111","v":true},true,null,"Oberon",null,0,null,44883.361855096678,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B111,TPI!$B$16:$B$143,0))","v":5527208},8.1204401670964214E-3]
[null,172,"Orange",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B112,Names!$I$9:$I$136,0))","v":"Orange "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B112,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Orange",41210,41800,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B125=B112","v":true},true,null,"Orange ",null,0,null,90668.941825116635,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B112,TPI!$B$16:$B$143,0))","v":41264364},2.1972698240330722E-3]
[null,173,"Parkes",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B113,Names!$I$9:$I$136,0))","v":"Parkes "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B113,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Parkes",14924,14893,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B126=B113","v":true},true,null,"Parkes ",null,0,null,45534.329543610846,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B113,TPI!$B$16:$B$143,0))","v":16472334.999999998},2.7642911307723434E-3]
[null,2089,"Parramatta",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B114,Names!$I$9:$I$136,0))","v":"Parramatta"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B114,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Parramatta",234444,243158,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B127=B114","v":true},true,null,{"$f":"D114","v":"Parramatta"},null,0,null,224690.13688476919,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B114,TPI!$B$16:$B$143,0))","v":180342141},1.245910332653582E-3]
[null,176,"Penrith",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B115,Names!$I$9:$I$136,0))","v":"Penrith "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B115,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Penrith",201597,205517,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B128=B115","v":true},true,null,"Penrith ",null,0,null,368903.77240028756,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B115,TPI!$B$16:$B$143,0))","v":160224528},2.3024175948908867E-3]
[null,124,"Port Macquarie-Hastings",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B116,Names!$I$9:$I$136,0))","v":"Port Macquarie-Hastings"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B116,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Port Macquarie-Hastings",80073,81386,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B129=B116","v":true},true,null,"Port Macquarie-Hastings",null,0,null,184003.77609015477,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B116,TPI!$B$16:$B$143,0))","v":62419004},2.9478806821421691E-3]
[null,178,"Port Stephens",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B117,Names!$I$9:$I$136,0))","v":"Port Stephens"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B117,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Port Stephens",71115,71829,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B130=B117","v":true},true,null,"Port Stephens",null,0,null,153925.59241618856,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B117,TPI!$B$16:$B$143,0))","v":57997770},2.6539915658169025E-3]
[null,2095,"Queanbeyan-Palerang Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B118,Names!$I$9:$I$136,0))","v":"Queanbeyan-Palerang Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B118,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Queanbeyan-Palerang",57790,59000,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B131=B118","v":true},true,null,"Queanbeyan-Palerang Regional",null,0,null,133174.25311349094,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B118,TPI!$B$16:$B$143,0))","v":60795960},2.1905115588846846E-3]
[null,181,"Randwick",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B119,Names!$I$9:$I$136,0))","v":"Randwick "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B119,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Randwick",148922,149099,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B132=B119","v":true},true,null,"Randwick ",null,0,null,158028.69863026915,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B119,TPI!$B$16:$B$143,0))","v":112592394.2},1.4035468359395553E-3]
[null,1981,"Richmond Valley",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B120,Names!$I$9:$I$136,0))","v":"Richmond Valley"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B120,Names!$I$9:$I$136,0))","v":"Regional"},null,null,{"$f":"SUMPRODUCT($D$12:$E$12,F120:G120)","v":0},null,null,"Richmond Valley",23256,23336,".",{"$f":"IF(H120=0,\".\",F120*$D$12/L120+G120*$E$12/M120)","v":"."},{"$error":"#DIV/0!"},{"$f":"P120+H120","v":{"$error":"#DIV/0!"}},{"$f":"'Rate peg calcs'!B133=B120","v":true},{"$f":"LEFT(K120,5)=LEFT(C120,5)","v":true},null,"Richmond Valley",null,0,null,33256.317185433407,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B120,TPI!$B$16:$B$143,0))","v":16971350},1.9595563809262908E-3]
[null,184,"Ryde",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B121,Names!$I$9:$I$136,0))","v":"Ryde "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B121,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Ryde",121270,124095,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B134=B121","v":true},true,null,"Ryde ",null,0,null,193713.98553430324,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B121,TPI!$B$16:$B$143,0))","v":87348610},2.217711140844751E-3]
[null,188,"Shellharbour",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B122,Names!$I$9:$I$136,0))","v":"Shellharbour "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B122,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Shellharbour",70391,71303,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B135=B122","v":true},true,null,"Shellharbour ",null,0,null,90637.916361614887,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B122,TPI!$B$16:$B$143,0))","v":61773354},1.4672655844721477E-3]
[null,189,"Shoalhaven",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B123,Names!$I$9:$I$136,0))","v":"Shoalhaven "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B123,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Shoalhaven",101942,103122,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B136=B123","v":true},true,null,"Shoalhaven ",null,0,null,109217.91568799992,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B123,TPI!$B$16:$B$143,0))","v":94557870},1.1550378163975132E-3]
[null,190,"Singleton",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B124,Names!$I$9:$I$136,0))","v":"Singleton"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B124,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Singleton",23576,23806,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B137=B124","v":true},true,null,"Singleton",null,0,null,30432.103822097444,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B124,TPI!$B$16:$B$143,0))","v":26672338},1.1409612393970653E-3]
[null,2096,"Snowy Monaro Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B125,Names!$I$9:$I$136,0))","v":"Snowy Monaro Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B125,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Snowy Monaro",20558,20792,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B138=B125","v":true},true,null,"Snowy Monaro Regional",null,0,null,29021.617536694685,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B125,TPI!$B$16:$B$143,0))","v":22343812.5},1.2988659628563695E-3]
[null,2097,"Snowy Valleys",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B126,Names!$I$9:$I$136,0))","v":"Snowy Valleys"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B126,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Snowy Valleys",14611,14693,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B139=B126","v":true},true,null,"Snowy Valleys",null,0,null,68167.933618111827,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B126,TPI!$B$16:$B$143,0))","v":13234200},5.1508919026546241E-3]
[null,193,"Strathfield",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B127,Names!$I$9:$I$136,0))","v":"Strathfield "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B127,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Strathfield",42415,43679,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B140=B127","v":true},true,null,"Strathfield ",null,0,null,72969.466144519043,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B127,TPI!$B$16:$B$143,0))","v":30478359.999999996},2.3941401750133227E-3]
[null,194,"Sutherland",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B128,Names!$I$9:$I$136,0))","v":"Sutherland "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B128,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Sutherland",226461,227428,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B141=B128","v":true},true,null,"Sutherland ",null,0,null,210439.03061616607,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B128,TPI!$B$16:$B$143,0))","v":156280904},1.3465434690355135E-3]
[null,2029,"Sydney",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B129,Names!$I$9:$I$136,0))","v":"Sydney "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B129,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Sydney",222717,227997,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B142=B129","v":true},true,null,"Sydney ",null,0,null,417199.97366488702,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B129,TPI!$B$16:$B$143,0))","v":358311124},1.1643511622175789E-3]
[null,2038,"Tamworth Regional",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B130,Names!$I$9:$I$136,0))","v":"Tamworth Regional"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B130,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Tamworth",60990,61758,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B143=B130","v":true},true,null,"Tamworth Regional",null,0,null,12632.726261198753,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B130,TPI!$B$16:$B$143,0))","v":50694300},2.4919421436332592E-4]
[null,198,"Temora",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B131,Names!$I$9:$I$136,0))","v":"Temora "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B131,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Temora",6210,6162,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B144=B131","v":true},true,null,"Temora ",null,0,null,39556.043985997574,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B131,TPI!$B$16:$B$143,0))","v":4724445},8.3726329729730316E-3]
[null,199,"Tenterfield",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B132,Names!$I$9:$I$136,0))","v":"Tenterfield "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B132,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Tenterfield",6697,6728,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B145=B132","v":true},true,null,"Tenterfield ",null,0,null,5186.6439182909671,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B132,TPI!$B$16:$B$143,0))","v":7320782},7.0848222475289758E-4]
[null,59,"Hills",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B133,Names!$I$9:$I$136,0))","v":"The Hills "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B133,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"The Hills",162975,168400,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B146=B133","v":true},false,null,"The Hills ",null,0,null,167235.87079987477,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B133,TPI!$B$16:$B$143,0))","v":96788412},1.727850135612048E-3]
[null,202,"Tweed",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B134,Names!$I$9:$I$136,0))","v":"Tweed "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B134,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Tweed",93742,94597,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B147=B134","v":true},true,null,"Tweed ",null,0,null,137649.48891495634,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B134,TPI!$B$16:$B$143,0))","v":78170718},1.7608830062806427E-3]
[null,2046,"Upper Hunter",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B135,Names!$I$9:$I$136,0))","v":"Upper Hunter "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B135,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Upper Hunter",14344,14318,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B148=B135","v":true},true,null,"Upper Hunter ",null,0,null,33966.772897335701,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B135,TPI!$B$16:$B$143,0))","v":12931875},2.6265930421795524E-3]
[null,2035,"Upper Lachlan",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B136,Names!$I$9:$I$136,0))","v":"Upper Lachlan "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B136,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Upper Lachlan",7853,8003,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B149=B136","v":true},true,null,"Upper Lachlan ",null,0,null,18474.999417672516,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B136,TPI!$B$16:$B$143,0))","v":9088365},2.0328188202908353E-3]
[null,204,"Uralla",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B137,Names!$I$9:$I$136,0))","v":"Uralla "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B137,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Uralla",6147,6154,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B150=B137","v":true},true,null,"Uralla ",null,0,null,22047.338160809064,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B137,TPI!$B$16:$B$143,0))","v":4579190},4.8146807974355863E-3]
[null,206,"Wagga Wagga",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B138,Names!$I$9:$I$136,0))","v":"Wagga Wagga "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B138,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Wagga Wagga",63906,64768,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B151=B138","v":true},true,null,"Wagga Wagga ",null,0,null,65365.292106699781,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B138,TPI!$B$16:$B$143,0))","v":52405500},1.2472983199606871E-3]
[null,208,"Walcha",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B139,Names!$I$9:$I$136,0))","v":"Walcha"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B139,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Walcha",3130,3138,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B152=B139","v":true},true,null,"Walcha",null,0,null,4581.4397841206701,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B139,TPI!$B$16:$B$143,0))","v":5511240},8.3129019678342261E-4]
[null,209,"Walgett",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B140,Names!$I$9:$I$136,0))","v":"Walgett "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B140,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Walgett",6317,6167,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B153=B140","v":true},true,null,"Walgett ",null,0,null,24481.049582348518,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B140,TPI!$B$16:$B$143,0))","v":6587680},3.7161868187811972E-3]
[null,210,"Warren",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B141,Names!$I$9:$I$136,0))","v":"Warren "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B141,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Warren",2797,2742,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B154=B141","v":true},true,null,"Warren ",null,0,null,12486.696179754465,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B141,TPI!$B$16:$B$143,0))","v":5711970},2.186057731352662E-3]
[null,2050,"Warrumbungle",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B142,Names!$I$9:$I$136,0))","v":"Warrumbungle "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B142,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Warrumbungle",9562,9489,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B155=B142","v":true},true,null,"Warrumbungle ",null,0,null,null,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B142,TPI!$B$16:$B$143,0))","v":9490690},0]
[null,212,"Waverley",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B143,Names!$I$9:$I$136,0))","v":"Waverley"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B143,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Waverley",72013,72507,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B156=B143","v":true},true,null,{"$f":"D143","v":"Waverley"},null,0,null,101611.98265875923,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B143,TPI!$B$16:$B$143,0))","v":53354700},1.9044616998832198E-3]
[null,213,"Weddin",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B144,Names!$I$9:$I$136,0))","v":"Weddin "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B144,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Weddin",3677,3672,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B157=B144","v":true},true,null,"Weddin ",null,0,null,11654.763463386204,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B144,TPI!$B$16:$B$143,0))","v":3304332},3.5271163622136647E-3]
[null,215,"Wentworth",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B145,Names!$I$9:$I$136,0))","v":"Wentworth "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B145,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Wentworth",6932,7052,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B158=B145","v":true},true,null,"Wentworth ",null,0,null,39912.766459913444,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B145,TPI!$B$16:$B$143,0))","v":6411940},6.2247566976474274E-3]
[null,216,"Willoughby",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B146,Names!$I$9:$I$136,0))","v":"Willoughby "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B146,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Willoughby",77888,78873,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B159=B146","v":true},true,null,"Willoughby ",null,0,null,178125.20955807355,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B146,TPI!$B$16:$B$143,0))","v":62577249.999999993},2.846485097348854E-3]
[null,218,"Wingecarribee",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B147,Names!$I$9:$I$136,0))","v":"Wingecarribee "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B147,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Wingecarribee",48998,49790,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B160=B147","v":true},true,null,"Wingecarribee ",null,0,null,98177.008140436781,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B147,TPI!$B$16:$B$143,0))","v":60967156},1.6103261917029027E-3]
[null,219,"Wollondilly",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B148,Names!$I$9:$I$136,0))","v":"Wollondilly "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B148,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Wollondilly",49854,50912,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B161=B148","v":true},true,null,"Wollondilly ",null,0,null,73839.498122824298,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B148,TPI!$B$16:$B$143,0))","v":48215230},1.5314558931446413E-3]
[null,220,"Wollongong",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B149,Names!$I$9:$I$136,0))","v":"Wollongong "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B149,Names!$I$9:$I$136,0))","v":"Regional"},null,null,0,null,null,"Wollongong",210394,212188,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B162=B149","v":true},true,null,"Wollongong ",null,0,null,275699.93345015706,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B149,TPI!$B$16:$B$143,0))","v":200753700},1.3733242946464103E-3]
[null,221,"Woollahra",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B150,Names!$I$9:$I$136,0))","v":"Woollahra "},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B150,Names!$I$9:$I$136,0))","v":"Metropolitan"},null,null,0,null,null,"Woollahra",57744,57750,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B163=B150","v":true},true,null,"Woollahra ",null,0,null,152691.9052000962,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B150,TPI!$B$16:$B$143,0))","v":52923325},2.8851532892178676E-3]
[null,2036,"Yass Valley",{"$f":"INDEX(Names!$F$9:$F$136,MATCH($B151,Names!$I$9:$I$136,0))","v":"Yass Valley"},{"$f":"INDEX(Names!$K$9:$K$136,MATCH($B151,Names!$I$9:$I$136,0))","v":"Rural"},null,null,0,null,null,"Yass Valley",16568,16669,".",".",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'Rate peg calcs'!B164=B151","v":true},true,null,"Yass Valley",null,0,null,32807.623775770568,{"$f":"INDEX(TPI!$M$16:$M$143,MATCH(B151,TPI!$B$16:$B$143,0))","v":13315390},2.4638875598664827E-3]
[]
[]
[null,null,null,null,{"$f":"\"Calculation of average cost per capita by group, \"&$H$23","v":"Calculation of average cost per capita by group, $2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted average election cost adjustment factor by group, for information"]
[null,null,null,null,null,null,null,"Total cost",null,null,null,null,null,"Population","$ per capita",null,null,null,null,null,null,{"$f":"V22","v":"Election costs"},null,null,{"$f":"Y22","v":"Change in costs"},{"$f":"Z22","v":"TPI in 2024-25"},{"$f":"AA22","v":"Election cost adjustment by council"}]
[null,null,null,null,null,null,null,{"$f":"H23","v":"$2025-26"},null,null,null,null,null,null,{"$f":"O23","v":"$2025-26"},null,null,null,null,null,null,{"$f":"V23","v":"$2024-25"},{"$f":"W23","v":"$2025-26"},null,null,{"$f":"Z23","v":"$2024-25"},{"$f":"AA23","v":"factor"}]
[null,null,null,null,{"$f":"'BCC Inputs'!B125","v":"Metropolitan"},null,null,{"$f":"SUMIF($E$24:$E$151,$E157,H$24:H$151)","v":0},null,null,null,null,null,{"$f":"SUMIF($E$24:$E$151,$E157,N$24:N$151)","v":0},{"$f":"H157/N157","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"E157","v":"Metropolitan"},{"$f":"SUMIF($E$24:$E$151,$E157,V$24:V$151)","v":0},{"$f":"SUMIF($E$24:$E$151,$E157,W$24:W$151)","v":0},null,{"$f":"SUMIF($E$24:$E$151,$E157,Y$24:Y$151)","v":6686704.1494887844},{"$f":"SUMIF($E$24:$E$151,$E157,Z$24:Z$151)","v":3653926791.1999998},{"$f":"Y157/Z157","v":1.8300049594843631E-3}]
[null,null,null,null,{"$f":"'BCC Inputs'!B126","v":"Regional"},null,null,{"$f":"SUMIF($E$24:$E$151,$E158,H$24:H$151)","v":0},null,null,null,null,null,{"$f":"SUMIF($E$24:$E$151,$E158,N$24:N$151)","v":0},{"$f":"H158/N158","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"E158","v":"Regional"},{"$f":"SUMIF($E$24:$E$151,$E158,V$24:V$151)","v":0},0,null,{"$f":"SUMIF($E$24:$E$151,$E158,Y$24:Y$151)","v":3610601.6427060114},2081442665.5999999,{"$f":"Y158/Z158","v":1.7346630307807271E-3}]
[null,null,null,null,{"$f":"'BCC Inputs'!B127","v":"Rural"},null,null,{"$f":"SUMIF($E$24:$E$151,$E159,H$24:H$151)","v":0},null,null,null,null,null,0,{"$f":"H159/N159","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Rural",0,0,null,1686965.360536135,503134736,3.3529097472930888E-3]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unweighted average election cost adjustment factor by group"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U157","v":"Metropolitan"},null,{"$f":"AVERAGEIF($E$24:$E$151,$Y164,$AA$24:$AA$151)","v":2.1263126249311181E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U158","v":"Regional"},null,{"$f":"AVERAGEIF($E$24:$E$151,$Y165,$AA$24:$AA$151)","v":1.9814010619103304E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U159","v":"Rural"},null,{"$f":"AVERAGEIF($E$24:$E$151,$Y166,$AA$24:$AA$151)","v":3.4438748589674874E-3}]

{"sheet":"DSL inputs","index":26,"n_rows":89,"n_cols":16,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,"INPUTS FOR DAMS SAFETY LEVY ADJUSTMENT FACTOR"]
[]
[null,{"$f":"'2026-27 adjustments'!$B$7","v":"Rate peg for  1 July"},null,{"$f":"'2026-27 adjustments'!$D$7","v":2026}]
[]
[]
[null,"Inflation rates for prices (lagged CPI to March)"]
[null,"Financial year beginning 1 July",null,null,null,null,null,null,null,{"$f":"'BCC Inputs'!B22","v":2025},{"$f":"J10+1","v":2026},{"$f":"K10+1","v":2027},2028,2029]
[null,"Inflation rate for prices from 1 July",null,null,null,null,null,null,null,{"$f":"J10","v":2025},{"$f":"K10","v":2026},2027,2028,2029]
[null,"Inflation to March",null,null,null,null,null,null,null,{"$f":"J11","v":2025},2026,2027,2028,2029]
[null,"Inflation rates for prices (lagged CPI to March)",null,null,null,null,null,null,null,{"$f":"'CPI T1'!$K$117/'CPI T1'!$K$113-1","v":2.4017467248908186E-2},2.9000000000000001E-2,"na","na","na"]
[]
[null,null,null,null,null,null,null,null,null,null,"CPI database, D19/21951"]
[]
[]
[null,"Number of dams and costs:","D25/16261","Dams Safety Charges - inputs for 2026-27 Rate Peg model",null,null,null,null,null,"'Rate peg model inputs'"]
[null,"Indexation rules: ","D24/22556","Dams Safety Regulation Levy Final Report",null,null,null,"Box 4.2, p24",null,"Final Report - Dams Safety NSW levy review - September 2024 | IPART"]
[]
[null,"Dams safety charges "]
[null,"Risk category",null,null,null,null,null,null,"Extreme","High","Significant","Low"]
[null,"Total charge","$2024-25","Inflator (lagged CPI to March)",null,null,null,null,15268.694021726835,12620.962419451307,10587.865368972349,7651.0107780367734]
[null,"Index to ","$2026-27",{"$f":"(1+J13)*(1+$K$13)","v":1.0537139737991263},null,null,null,null,{"$f":"I23*$D$24","v":16088.836252356747},{"$f":"J23*$D$24","v":13298.884464169472},11156.581691990006,8061.976970505074]
[]
[]
[null,"Table 1 - Dam number by owner by risk category & bill impacts ($, $2024-25)"]
[null,null,"Number of  'other' purpose dams (i.e. not water supply)",null,null,null,null,"Dams safety levy bills",null,null,null,null,null,"Information for matching"]
[null,"Dam Owner","Extreme","High","Significant","Low","Total","Extreme","High","Significant","Low","Total",null,{"$f":"Names!F7","v":"Council Name"},{"$f":"Names!I7","v":"OrgID"},{"$f":"Names!J7","v":"Region"}]
[null,null,0,2,0,0,2]
[null,"Albury City Council",0,3,0,0,3,{"$f":"I$24*C31","v":0},{"$f":"J$24*D31","v":39896.653392508415},{"$f":"K$24*E31","v":0},{"$f":"L$24*F31","v":0},{"$f":"SUM(H31:K31)","v":39896.653392508415},null,{"$f":"Names!F9","v":"Albury "},{"$f":"Names!I9","v":2047},{"$f":"Names!J9","v":"Regional Town/City"}]
[null,"Armidale Regional Council",0,0,1,0,1,0,0,11156.581691990006,0,{"$f":"SUM(H32:K32)","v":11156.581691990006},null,{"$f":"Names!F10","v":"Armidale Regional"},{"$f":"Names!I10","v":2079},{"$f":"Names!J10","v":"Regional Town/City"}]
[null,"Bathurst Regional Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F13","v":"Bathurst Regional"},{"$f":"Names!I13","v":2043},{"$f":"Names!J13","v":"Regional Town/City"}]
[null,"Bega Valley Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F15","v":"Bega Valley "},{"$f":"Names!I15","v":60},{"$f":"Names!J15","v":"Regional Town/City"}]
[null,"Blacktown City Council",0,1,2,0,3,0,13298.884464169472,22313.163383980012,0,35612.047848149487,null,{"$f":"Names!F18","v":"Blacktown "},{"$f":"Names!I18","v":64},{"$f":"Names!J18","v":"Metropolitan"}]
[null,"Blue Mountains City Council",0,0,1,0,1,0,0,11156.581691990006,0,11156.581691990006,null,{"$f":"Names!F21","v":"Blue Mountains "},{"$f":"Names!I21","v":67},{"$f":"Names!J21","v":"Metropolitan Fringe"}]
[null,"Cabonne Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F28","v":"Cabonne"},{"$f":"Names!I28","v":77},{"$f":"Names!J28","v":"Large Rural"}]
[null,"Camden Council",0,0,1,0,1,0,0,11156.581691990006,0,11156.581691990006,null,{"$f":"Names!F29","v":"Camden"},{"$f":"Names!I29","v":78},{"$f":"Names!J29","v":"Metropolitan Fringe"}]
[null,"Campbelltown City Council",0,0,5,0,5,0,0,55782.908459950035,0,55782.908459950035,null,{"$f":"Names!F30","v":"Campbelltown "},{"$f":"Names!I30","v":79},{"$f":"Names!J30","v":"Metropolitan Fringe"}]
[null,"Central Coast Council",0,2,1,0,3,0,26597.768928338945,11156.581691990006,0,37754.350620328951,null,{"$f":"Names!F34","v":"Central Coast"},{"$f":"Names!I34","v":2088},{"$f":"Names!J34","v":"Metropolitan Fringe"}]
[null,"Cessnock City Council",0,0,2,0,2,0,0,22313.163383980012,0,22313.163383980012,null,{"$f":"Names!F36","v":"Cessnock "},{"$f":"Names!I36","v":84},{"$f":"Names!J36","v":"Regional Town/City"}]
[null,"City of Newcastle Council",0,0,1,0,1,0,0,11156.581691990006,0,11156.581691990006,null,{"$f":"Names!F93","v":"Newcastle "},{"$f":"Names!I93","v":167},{"$f":"Names!J93","v":"Regional Town/City"}]
[null,"City of Parramatta Council",0,1,4,0,5,0,13298.884464169472,44626.326767960025,0,57925.211232129499,null,{"$f":"Names!F99","v":"Parramatta"},{"$f":"Names!I99","v":2089},{"$f":"Names!J99","v":"Metropolitan"}]
[null,"Clarence Valley Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F37","v":"Clarence Valley"},{"$f":"Names!I37","v":2037},{"$f":"Names!J37","v":"Regional Town/City"}]
[null,"Coffs Harbour City Council",0,4,1,0,5,0,53195.537856677889,11156.581691990006,0,64352.119548667892,null,{"$f":"Names!F39","v":"Coffs Harbour "},{"$f":"Names!I39","v":86},{"$f":"Names!J39","v":"Regional Town/City"}]
[null,"Cowra Shire Council",0,0,4,0,4,0,0,44626.326767960025,0,44626.326767960025,null,{"$f":"Names!F43","v":"Cowra "},{"$f":"Names!I43","v":97},{"$f":"Names!J43","v":"Large Rural"}]
[null,"Cumberland City Council",0,0,1,0,1,0,0,11156.581691990006,0,{"$f":"SUM(H47:K47)","v":11156.581691990006},null,{"$f":"Names!F44","v":"Cumberland"},{"$f":"Names!I44","v":2090},{"$f":"Names!J44","v":"Metropolitan"}]
[null,"Eurobodalla Shire Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F48","v":"Eurobodalla "},{"$f":"Names!I48","v":105},{"$f":"Names!J48","v":"Regional Town/City"}]
[null,"Fairfield City Council",0,5,6,0,11,0,66494.422320847356,66939.49015194003,0,133433.91247278737,null,{"$f":"Names!F49","v":"Fairfield "},{"$f":"Names!I49","v":107},{"$f":"Names!J49","v":"Metropolitan"}]
[null,"Glen Innes Severn Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F54","v":"Glen Innes Severn"},{"$f":"Names!I54","v":2053},{"$f":"Names!J54","v":"Large Rural"}]
[null,"Goulburn Mulwaree Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F55","v":"Goulburn Mulwaree"},{"$f":"Names!I55","v":2032},{"$f":"Names!J55","v":"Regional Town/City"}]
[null,"Hawkesbury City Council",0,1,1,0,2,0,13298.884464169472,11156.581691990006,0,24455.466156159477,null,{"$f":"Names!F60","v":"Hawkesbury "},{"$f":"Names!I60","v":125},{"$f":"Names!J60","v":"Metropolitan Fringe"}]
[null,"Hilltops Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F62","v":"Hilltops"},{"$f":"Names!I62","v":2081},{"$f":"Names!J62","v":"Large Rural"}]
[null,"Inner West Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F65","v":"Inner West"},{"$f":"Names!I65","v":2083},{"$f":"Names!J65","v":"Metropolitan"}]
[null,"Inverell Shire Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F66","v":"Inverell "},{"$f":"Names!I66","v":133},{"$f":"Names!J66","v":"Large Rural"}]
[null,"Kempsey Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F68","v":"Kempsey "},{"$f":"Names!I68","v":136},{"$f":"Names!J68","v":"Regional Town/City"}]
[null,"Kiama Municipal Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F69","v":"Kiama "},{"$f":"Names!I69","v":137},{"$f":"Names!J69","v":"Regional Town/City"}]
[null,"Ku-ring-gai Council",0,0,1,0,1,0,0,11156.581691990006,0,11156.581691990006,null,{"$f":"Names!F70","v":"Ku-ring-gai"},{"$f":"Names!I70","v":139},{"$f":"Names!J70","v":"Metropolitan"}]
[null,"Kyogle Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F71","v":"Kyogle"},{"$f":"Names!I71","v":140},{"$f":"Names!J71","v":"Large Rural"}]
[null,"Lake Macquarie City Council",0,0,2,0,2,0,0,22313.163383980012,0,22313.163383980012,null,{"$f":"Names!F73","v":"Lake Macquarie "},{"$f":"Names!I73","v":142},{"$f":"Names!J73","v":"Regional Town/City"}]
[null,"Lithgow City Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F77","v":"Lithgow "},{"$f":"Names!I77","v":2044},{"$f":"Names!J77","v":"Regional Town/City"}]
[null,"Liverpool City Council",0,7,4,0,11,0,93092.191249186304,44626.326767960025,0,137718.51801714633,null,{"$f":"Names!F78","v":"Liverpool "},{"$f":"Names!I78","v":147},{"$f":"Names!J78","v":"Metropolitan"}]
[null,"Liverpool Plains Shire Council",0,0,1,0,1,{"$f":"I$24*C63","v":0},{"$f":"J$24*D63","v":0},{"$f":"K$24*E63","v":11156.581691990006},{"$f":"L$24*F63","v":0},11156.581691990006,null,{"$f":"Names!F79","v":"Liverpool Plains "},{"$f":"Names!I79","v":2040},{"$f":"Names!J79","v":"Large Rural"}]
[null,"Midcoast Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F82","v":"Mid-Coast"},{"$f":"Names!I82","v":2084},{"$f":"Names!J82","v":"Regional Town/City"}]
[null,"Mid-Western Regional Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F83","v":"Mid-Western Regional"},{"$f":"Names!I83","v":2042},{"$f":"Names!J83","v":"Regional Town/City"}]
[null,"Nambucca Valley Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F89","v":"Nambucca "},{"$f":"Names!I89","v":163},{"$f":"Names!J89","v":"Large Rural"}]
[null,"Orange City Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F97","v":"Orange "},{"$f":"Names!I97","v":172},{"$f":"Names!J97","v":"Regional Town/City"}]
[null,"Parkes Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F98","v":"Parkes "},{"$f":"Names!I98","v":173},{"$f":"Names!J98","v":"Large Rural"}]
[null,"Penrith City Council",0,0,1,1,2,0,0,11156.581691990006,8061.976970505074,19218.558662495081,null,{"$f":"Names!F100","v":"Penrith "},{"$f":"Names!I100","v":176},{"$f":"Names!J100","v":"Metropolitan Fringe"}]
[null,"Port Macquarie Hastings Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F101","v":"Port Macquarie-Hastings"},{"$f":"Names!I101","v":124},{"$f":"Names!J101","v":"Regional Town/City"}]
[null,"Queanbeyan-Palerang Regional Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!E103","v":"Queanbeyan-Palerang Regional Council"},{"$f":"Names!I103","v":2095},{"$f":"Names!J103","v":"Regional Town/City"}]
[null,"Shellharbour City Council",0,0,3,0,3,0,0,33469.745075970015,0,33469.745075970015,null,{"$f":"Names!F107","v":"Shellharbour "},{"$f":"Names!I107","v":188},{"$f":"Names!J107","v":"Regional Town/City"}]
[null,"Shoalhaven City Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F108","v":"Shoalhaven "},{"$f":"Names!I108","v":189},{"$f":"Names!J108","v":"Regional Town/City"}]
[null,"Snowy Valleys Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F111","v":"Snowy Valleys"},{"$f":"Names!I111","v":2097},{"$f":"Names!J111","v":"Large Rural"}]
[null,"Sutherland Shire Council",0,0,0,1,1,0,0,0,8061.976970505074,8061.976970505074,null,{"$f":"Names!F113","v":"Sutherland "},{"$f":"Names!I113","v":194},{"$f":"Names!J113","v":"Metropolitan"}]
[null,"Tamworth Regional Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F115","v":"Tamworth Regional"},{"$f":"Names!I115","v":2038},{"$f":"Names!J115","v":"Regional Town/City"}]
[null,"Tenterfield Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F117","v":"Tenterfield "},{"$f":"Names!I117","v":199},{"$f":"Names!J117","v":"Large Rural"}]
[null,"The Hills Shire Council",0,2,0,0,2,0,26597.768928338945,0,0,26597.768928338945,null,{"$f":"Names!F118","v":"The Hills "},{"$f":"Names!I118","v":59},{"$f":"Names!J118","v":"Metropolitan Fringe"}]
[null,"Tweed Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F119","v":"Tweed "},{"$f":"Names!I119","v":202},{"$f":"Names!J119","v":"Regional Town/City"}]
[null,"Upper Hunter Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F120","v":"Upper Hunter "},{"$f":"Names!I120","v":2046},{"$f":"Names!J120","v":"Large Rural"}]
[null,"Upper Lachlan Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F121","v":"Upper Lachlan "},{"$f":"Names!I121","v":2035},{"$f":"Names!J121","v":"Large Rural"}]
[null,"Uralla Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F122","v":"Uralla "},{"$f":"Names!I122","v":204},{"$f":"Names!J122","v":"Large Rural"}]
[null,"Warrumbungle Shire Council",0,0,0,0,0,0,0,0,0,0,null,{"$f":"Names!F127","v":"Warrumbungle "},{"$f":"Names!I127","v":2050},{"$f":"Names!J127","v":"Large Rural"}]
[null,"Weddin Shire Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F129","v":"Weddin "},{"$f":"Names!I129","v":213},{"$f":"Names!J129","v":"Rural"}]
[null,"Wingecarribee Shire Council",0,1,0,0,1,0,13298.884464169472,0,0,13298.884464169472,null,{"$f":"Names!F132","v":"Wingecarribee "},{"$f":"Names!I132","v":218},{"$f":"Names!J132","v":"Regional Town/City"}]
[null,"Wollongong City Council",0,2,4,0,6,0,26597.768928338945,44626.326767960025,0,71224.095696298973,null,{"$f":"Names!F134","v":"Wollongong "},{"$f":"Names!I134","v":220},{"$f":"Names!J134","v":"Regional Town/City"}]
[null,"Yass Valley Council",0,0,0,0,0,0,0,0,0,{"$f":"SUM(H87:K87)","v":0},null,{"$f":"Names!F136","v":"Yass Valley"},{"$f":"Names!I136","v":2036},{"$f":"Names!J136","v":"Large Rural"}]
[null,"TOTAL",0,35,47,2,84]
[null,"check = 0",{"$f":"SUM(C31:C86)-C88","v":0},0,0,0,{"$f":"SUM(G31:G86)-G88","v":0}]

{"sheet":"2026-27 adjustments","index":27,"n_rows":142,"n_cols":19,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Cover!$B$3","v":"IPART Rate peg model"}]
[]
[null,{"$f":"\"CALCULATIONS FOR OTHER ADJUSTMENTS, TO BE INCLUDED IN THE \"&D7&\" RATE PEG\"","v":"CALCULATIONS FOR OTHER ADJUSTMENTS, TO BE INCLUDED IN THE 2026 RATE PEG"}]
[]
[]
[null,"Rate peg for  1 July",null,2026]
[]
[null,"% of election costs removed",null,null,{"$f":"'Rate peg calcs'!E20","v":0.75}]
[]
[null,null,null,null,null,"Election costs",null,null,null,null,null,"All adjustments",null,null,null,"Rate peg adjustment factors"]
[null,null,null,null,null,null,null,null,null,null,null,"Dams safety levy adjustment","Election cost adjustment","Combined",null,"TPI",{"$f":"L12","v":"Dams safety levy adjustment"},{"$f":"M12","v":"Election cost adjustment"},"Combined"]
[null,null,null,null,null,{"$f":"\"Amount included in \"&'2024 Election costs'!$C$7&\" rate peg\"","v":"Amount included in 2025-26 rate peg"},{"$f":"\"Amount removed from/added to \"&$D$7&\" rate peg\"","v":"Amount removed from/added to 2026 rate peg"},"check names","check Org. ID","check Org. ID",null,null,null,null,null,{"$f":"TPI!N13","v":"2025-26"}]
[null,{"$f":"'Rate peg calcs'!B35","v":"Org. Id"},null,{"$f":"'Rate peg calcs'!D35","v":"Council"},null,{"$f":"'2024 Election costs'!Y23","v":"$2025-26"},null,null,null,null,null,{"$f":"'DSL inputs'!$C$24","v":"$2026-27"}]
[null,{"$f":"'Rate peg calcs'!B37","v":2047},{"$f":"'Rate peg calcs'!C37","v":"Regional"},{"$f":"'Rate peg calcs'!D37","v":"Albury "},null,{"$f":"'2024 Election costs'!Y24","v":102709.42916713859},{"$f":"-F15*$E$9","v":-77032.07187535394},{"$f":"D15='2024 Election costs'!U24","v":true},{"$f":"B15='Rate peg & SV'!B16","v":true},{"$f":"B15='Rate peg calcs'!B37","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B15,'DSL inputs'!$O$31:$O$87,0)),0)","v":39896.653392508415},{"$f":"G15","v":-77032.07187535394},{"$f":"SUM(L15:M15)","v":-37135.418482845525},null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B15,TPI!$B$16:$B$143,0))","v":55531103.999999993},{"$f":"L15/$P15","v":7.1845597365592477E-4},{"$f":"M15/$P15","v":-1.3871878339633578E-3},{"$f":"N15/$P15","v":-6.6873186030743292E-4}]
[null,{"$f":"'Rate peg calcs'!B38","v":2079},{"$f":"'Rate peg calcs'!C38","v":"Regional"},{"$f":"'Rate peg calcs'!D38","v":"Armidale Regional"},null,{"$f":"'2024 Election costs'!Y25","v":79860.305964758038},-59895.229473568528,{"$f":"D16='2024 Election costs'!U25","v":true},{"$f":"B16='Rate peg & SV'!B17","v":true},{"$f":"B16='Rate peg calcs'!B38","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B16,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-59895.229473568528,-48738.647781578518,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B16,TPI!$B$16:$B$143,0))","v":32864288.600000001},{"$f":"L16/$P16","v":3.3947430987415334E-4},{"$f":"M16/$P16","v":-1.82250193219057E-3},{"$f":"N16/$P16","v":-1.4830276223164165E-3}]
[null,{"$f":"'Rate peg calcs'!B39","v":54},{"$f":"'Rate peg calcs'!C39","v":"Regional"},{"$f":"'Rate peg calcs'!D39","v":"Ballina "},null,{"$f":"'2024 Election costs'!Y26","v":56905.944775010867},-42679.45858125815,{"$f":"D17='2024 Election costs'!U26","v":true},{"$f":"B17='Rate peg & SV'!B18","v":true},{"$f":"B17='Rate peg calcs'!B39","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B17,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-42679.45858125815,-42679.45858125815,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B17,TPI!$B$16:$B$143,0))","v":31423374},0,-1.3582073834992434E-3,-1.3582073834992434E-3]
[null,{"$f":"'Rate peg calcs'!B40","v":55},{"$f":"'Rate peg calcs'!C40","v":"Rural"},{"$f":"'Rate peg calcs'!D40","v":"Balranald "},null,{"$f":"'2024 Election costs'!Y27","v":3381.0838462442807},-2535.8128846832105,{"$f":"D18='2024 Election costs'!U27","v":true},{"$f":"B18='Rate peg & SV'!B19","v":true},{"$f":"B18='Rate peg calcs'!B40","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B18,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-2535.8128846832105,-2535.8128846832105,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B18,TPI!$B$16:$B$143,0))","v":3967864.9999999995},0,-6.3908749029596798E-4,-6.3908749029596798E-4]
[null,{"$f":"'Rate peg calcs'!B41","v":2043},{"$f":"'Rate peg calcs'!C41","v":"Regional"},{"$f":"'Rate peg calcs'!D41","v":"Bathurst Regional"},null,{"$f":"'2024 Election costs'!Y28","v":87539.17656574829},-65654.382424311218,{"$f":"D19='2024 Election costs'!U28","v":true},{"$f":"B19='Rate peg & SV'!B20","v":true},{"$f":"B19='Rate peg calcs'!B41","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B19,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-65654.382424311218,-65654.382424311218,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B19,TPI!$B$16:$B$143,0))","v":34975758},0,-1.8771396583974311E-3,-1.8771396583974311E-3]
[null,{"$f":"'Rate peg calcs'!B42","v":2099},{"$f":"'Rate peg calcs'!C42","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D42","v":"Bayside"},null,{"$f":"'2024 Election costs'!Y29","v":157821.0919380777},-118365.81895355828,{"$f":"D20='2024 Election costs'!U29","v":true},{"$f":"B20='Rate peg & SV'!B21","v":true},{"$f":"B20='Rate peg calcs'!B42","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B20,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-118365.81895355828,-118365.81895355828,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B20,TPI!$B$16:$B$143,0))","v":116149792},0,-1.0190790436676656E-3,-1.0190790436676656E-3]
[null,{"$f":"'Rate peg calcs'!B43","v":60},{"$f":"'Rate peg calcs'!C43","v":"Regional"},{"$f":"'Rate peg calcs'!D43","v":"Bega Valley "},null,{"$f":"'2024 Election costs'!Y30","v":127829.31229510385},-95871.98422132789,{"$f":"D21='2024 Election costs'!U30","v":true},{"$f":"B21='Rate peg & SV'!B22","v":true},{"$f":"B21='Rate peg calcs'!B43","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B21,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-95871.98422132789,-95871.98422132789,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B21,TPI!$B$16:$B$143,0))","v":41889717},0,-2.2886758633706666E-3,-2.2886758633706666E-3]
[null,{"$f":"'Rate peg calcs'!B44","v":61},{"$f":"'Rate peg calcs'!C44","v":"Rural"},{"$f":"'Rate peg calcs'!D44","v":"Bellingen "},null,{"$f":"'2024 Election costs'!Y31","v":21377.768898813389},-16033.326674110041,{"$f":"D22='2024 Election costs'!U31","v":true},{"$f":"B22='Rate peg & SV'!B23","v":true},{"$f":"B22='Rate peg calcs'!B44","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B22,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-16033.326674110041,-16033.326674110041,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B22,TPI!$B$16:$B$143,0))","v":11562480},0,-1.3866684892955526E-3,-1.3866684892955526E-3]
[null,{"$f":"'Rate peg calcs'!B45","v":62},{"$f":"'Rate peg calcs'!C45","v":"Rural"},{"$f":"'Rate peg calcs'!D45","v":"Berrigan "},null,{"$f":"'2024 Election costs'!Y32","v":47770.81769784425},-35828.113273383191,{"$f":"D23='2024 Election costs'!U32","v":true},{"$f":"B23='Rate peg & SV'!B24","v":true},{"$f":"B23='Rate peg calcs'!B45","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B23,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-35828.113273383191,-35828.113273383191,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B23,TPI!$B$16:$B$143,0))","v":6505074},0,-5.5077180172559441E-3,-5.5077180172559441E-3]
[null,{"$f":"'Rate peg calcs'!B46","v":64},{"$f":"'Rate peg calcs'!C46","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D46","v":"Blacktown "},null,{"$f":"'2024 Election costs'!Y33","v":432363.11012497288},-324272.33259372966,{"$f":"D24='2024 Election costs'!U33","v":true},{"$f":"B24='Rate peg & SV'!B25","v":true},{"$f":"B24='Rate peg calcs'!B46","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B24,'DSL inputs'!$O$31:$O$87,0)),0)","v":35612.047848149487},-324272.33259372966,-288660.28474558017,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B24,TPI!$B$16:$B$143,0))","v":238586346},1.4926272372749061E-4,-1.3591403616774016E-3,-1.2098776379499108E-3]
[null,{"$f":"'Rate peg calcs'!B47","v":65},{"$f":"'Rate peg calcs'!C47","v":"Rural"},{"$f":"'Rate peg calcs'!D47","v":"Bland "},null,{"$f":"'2024 Election costs'!Y34","v":21298.636835268997},-15973.977626451748,{"$f":"D25='2024 Election costs'!U34","v":true},{"$f":"B25='Rate peg & SV'!B26","v":true},{"$f":"B25='Rate peg calcs'!B47","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B25,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-15973.977626451748,-15973.977626451748,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B25,TPI!$B$16:$B$143,0))","v":8131768},0,-1.9643917074923618E-3,-1.9643917074923618E-3]
[null,{"$f":"'Rate peg calcs'!B48","v":66},{"$f":"'Rate peg calcs'!C48","v":"Rural"},{"$f":"'Rate peg calcs'!D48","v":"Blayney "},null,{"$f":"'2024 Election costs'!Y35","v":15042.541135187865},-11281.905851390899,{"$f":"D26='2024 Election costs'!U35","v":true},{"$f":"B26='Rate peg & SV'!B27","v":true},{"$f":"B26='Rate peg calcs'!B48","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B26,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-11281.905851390899,-11281.905851390899,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B26,TPI!$B$16:$B$143,0))","v":12111000.000000002},0,-9.315420569227064E-4,-9.315420569227064E-4]
[null,{"$f":"'Rate peg calcs'!B49","v":67},{"$f":"'Rate peg calcs'!C49","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D49","v":"Blue Mountains "},null,{"$f":"'2024 Election costs'!Y36","v":91128.14226857858},-68346.106701433935,{"$f":"D27='2024 Election costs'!U36","v":true},{"$f":"B27='Rate peg & SV'!B28","v":true},{"$f":"B27='Rate peg calcs'!B49","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B27,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-68346.106701433935,-57189.525009443925,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B27,TPI!$B$16:$B$143,0))","v":83451610},1.3368923250240477E-4,-8.1899087029517991E-4,-6.8530163779277511E-4]
[null,{"$f":"'Rate peg calcs'!B50","v":68},{"$f":"'Rate peg calcs'!C50","v":"Rural"},{"$f":"'Rate peg calcs'!D50","v":"Bogan "},null,{"$f":"'2024 Election costs'!Y37","v":9922.0321935319007},-7441.5241451489255,{"$f":"D28='2024 Election costs'!U37","v":true},{"$f":"B28='Rate peg & SV'!B29","v":true},{"$f":"B28='Rate peg calcs'!B50","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B28,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-7441.5241451489255,-7441.5241451489255,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B28,TPI!$B$16:$B$143,0))","v":3553973.9999999995},0,-2.0938600409425973E-3,-2.0938600409425973E-3]
[null,{"$f":"'Rate peg calcs'!B51","v":72},{"$f":"'Rate peg calcs'!C51","v":"Rural"},{"$f":"'Rate peg calcs'!D51","v":"Bourke "},null,{"$f":"'2024 Election costs'!Y38","v":-1128.570965579609},846.42822418470678,{"$f":"D29='2024 Election costs'!U38","v":true},{"$f":"B29='Rate peg & SV'!B30","v":true},{"$f":"B29='Rate peg calcs'!B51","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B29,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},846.42822418470678,846.42822418470678,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B29,TPI!$B$16:$B$143,0))","v":2304750},0,3.6725381242421379E-4,3.6725381242421379E-4]
[null,{"$f":"'Rate peg calcs'!B52","v":73},{"$f":"'Rate peg calcs'!C52","v":"Rural"},{"$f":"'Rate peg calcs'!D52","v":"Brewarrina "},null,{"$f":"'2024 Election costs'!Y39","v":10088.615171346108},-7566.4613785095808,{"$f":"D30='2024 Election costs'!U39","v":true},{"$f":"B30='Rate peg & SV'!B31","v":true},{"$f":"B30='Rate peg calcs'!B52","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B30,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-7566.4613785095808,-7566.4613785095808,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B30,TPI!$B$16:$B$143,0))","v":1289577},0,-5.8673978975350679E-3,-5.8673978975350679E-3]
[null,{"$f":"'Rate peg calcs'!B53","v":74},{"$f":"'Rate peg calcs'!C53","v":"Regional"},{"$f":"'Rate peg calcs'!D53","v":"Broken Hill "},null,{"$f":"'2024 Election costs'!Y40","v":35741.126936809684},-26805.845202607263,{"$f":"D31='2024 Election costs'!U40","v":true},{"$f":"B31='Rate peg & SV'!B32","v":true},{"$f":"B31='Rate peg calcs'!B53","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B31,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-26805.845202607263,-26805.845202607263,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B31,TPI!$B$16:$B$143,0))","v":19226480},0,-1.3942149162304938E-3,-1.3942149162304938E-3]
[null,{"$f":"'Rate peg calcs'!B54","v":75},{"$f":"'Rate peg calcs'!C54","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D54","v":"Burwood"},null,{"$f":"'2024 Election costs'!Y41","v":65052.79578544051},-48789.596839080383,{"$f":"D32='2024 Election costs'!U41","v":true},{"$f":"B32='Rate peg & SV'!B33","v":true},{"$f":"B32='Rate peg calcs'!B54","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B32,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-48789.596839080383,-48789.596839080383,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B32,TPI!$B$16:$B$143,0))","v":34132872},0,-1.4294020391568685E-3,-1.4294020391568685E-3]
[null,{"$f":"'Rate peg calcs'!B55","v":76},{"$f":"'Rate peg calcs'!C55","v":"Regional"},{"$f":"'Rate peg calcs'!D55","v":"Byron "},null,{"$f":"'2024 Election costs'!Y42","v":42466.050762093975},-31849.538071570481,{"$f":"D33='2024 Election costs'!U42","v":true},{"$f":"B33='Rate peg & SV'!B34","v":true},{"$f":"B33='Rate peg calcs'!B55","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B33,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-31849.538071570481,-31849.538071570481,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B33,TPI!$B$16:$B$143,0))","v":32619300},0,-9.7640164171427591E-4,-9.7640164171427591E-4]
[null,{"$f":"'Rate peg calcs'!B56","v":77},{"$f":"'Rate peg calcs'!C56","v":"Rural"},{"$f":"'Rate peg calcs'!D56","v":"Cabonne"},null,{"$f":"'2024 Election costs'!Y43","v":35084.010637102794},-26313.007977827096,{"$f":"D34='2024 Election costs'!U43","v":true},{"$f":"B34='Rate peg & SV'!B35","v":true},{"$f":"B34='Rate peg calcs'!B56","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B34,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-26313.007977827096,-26313.007977827096,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B34,TPI!$B$16:$B$143,0))","v":12647016},0,-2.0805704664109775E-3,-2.0805704664109775E-3]
[null,{"$f":"'Rate peg calcs'!B57","v":78},{"$f":"'Rate peg calcs'!C57","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D57","v":"Camden"},null,{"$f":"'2024 Election costs'!Y44","v":207098.42981494957},-155323.82236121217,{"$f":"D35='2024 Election costs'!U44","v":true},{"$f":"B35='Rate peg & SV'!B36","v":true},{"$f":"B35='Rate peg calcs'!B57","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B35,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-155323.82236121217,-144167.24066922217,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B35,TPI!$B$16:$B$143,0))","v":92668225},1.2039274187015027E-4,-1.6761281697282122E-3,-1.5557354278580621E-3]
[null,{"$f":"'Rate peg calcs'!B58","v":79},{"$f":"'Rate peg calcs'!C58","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D58","v":"Campbelltown "},null,{"$f":"'2024 Election costs'!Y45","v":118034.78014897718},-88526.085111732886,{"$f":"D36='2024 Election costs'!U45","v":true},{"$f":"B36='Rate peg & SV'!B37","v":true},{"$f":"B36='Rate peg calcs'!B58","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B36,'DSL inputs'!$O$31:$O$87,0)),0)","v":55782.908459950035},-88526.085111732886,-32743.176651782851,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B36,TPI!$B$16:$B$143,0))","v":120132850},4.6434350354586639E-4,-7.3690156449075241E-4,-2.7255806094488602E-4]
[null,{"$f":"'Rate peg calcs'!B59","v":1989},{"$f":"'Rate peg calcs'!C59","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D59","v":"Canada Bay "},null,{"$f":"'2024 Election costs'!Y46","v":135537.45115861867},-101653.088368964,{"$f":"D37='2024 Election costs'!U46","v":true},{"$f":"B37='Rate peg & SV'!B38","v":true},{"$f":"B37='Rate peg calcs'!B59","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B37,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-101653.088368964,-101653.088368964,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B37,TPI!$B$16:$B$143,0))","v":55108816},0,-1.8445885022999587E-3,-1.8445885022999587E-3]
[null,{"$f":"'Rate peg calcs'!B60","v":2080},{"$f":"'Rate peg calcs'!C60","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D60","v":"Canterbury-Bankstown"},null,{"$f":"'2024 Election costs'!Y47","v":331742.34990316699},-248806.76242737524,{"$f":"D38='2024 Election costs'!U47","v":true},{"$f":"B38='Rate peg & SV'!B39","v":true},{"$f":"B38='Rate peg calcs'!B60","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B38,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-248806.76242737524,-248806.76242737524,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B38,TPI!$B$16:$B$143,0))","v":239872941},0,-1.0372439733724499E-3,-1.0372439733724499E-3]
[null,{"$f":"'Rate peg calcs'!B61","v":81},{"$f":"'Rate peg calcs'!C61","v":"Rural"},{"$f":"'Rate peg calcs'!D61","v":"Carrathool "},null,{"$f":"'2024 Election costs'!Y48","v":6422.6685847008448},-4817.0014385256336,{"$f":"D39='2024 Election costs'!U48","v":true},{"$f":"B39='Rate peg & SV'!B40","v":true},{"$f":"B39='Rate peg calcs'!B61","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B39,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-4817.0014385256336,-4817.0014385256336,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B39,TPI!$B$16:$B$143,0))","v":4166240},0,-1.1561987399971278E-3,-1.1561987399971278E-3]
[null,{"$f":"'Rate peg calcs'!B62","v":2088},{"$f":"'Rate peg calcs'!C62","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D62","v":"Central Coast"},null,{"$f":"'2024 Election costs'!Y49","v":496193.85267630359},-372145.38950722769,{"$f":"D40='2024 Election costs'!U49","v":true},{"$f":"B40='Rate peg & SV'!B41","v":true},{"$f":"B40='Rate peg calcs'!B62","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B40,'DSL inputs'!$O$31:$O$87,0)),0)","v":37754.350620328951},-372145.38950722769,-334391.03888689872,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B40,TPI!$B$16:$B$143,0))","v":234919061.99999997},1.6071216315485269E-4,-1.5841430079744985E-3,-1.4234308448196459E-3]
[null,{"$f":"'Rate peg calcs'!B63","v":83},{"$f":"'Rate peg calcs'!C63","v":"Rural"},{"$f":"'Rate peg calcs'!D63","v":"Central Darling "},null,null,{"$f":"'Rate peg calcs'!F28*(1-$E$9)","v":0},{"$f":"D41='2024 Election costs'!U50","v":true},{"$f":"B41='Rate peg & SV'!B42","v":true},{"$f":"B41='Rate peg calcs'!B63","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B41,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},0,0,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B41,TPI!$B$16:$B$143,0))","v":1004561.9999999999},0,0,0]
[null,{"$f":"'Rate peg calcs'!B64","v":84},{"$f":"'Rate peg calcs'!C64","v":"Regional"},{"$f":"'Rate peg calcs'!D64","v":"Cessnock "},null,{"$f":"'2024 Election costs'!Y51","v":125303.67393726006},{"$f":"-F42*$E$9","v":-93977.755452945043},{"$f":"D42='2024 Election costs'!U51","v":true},{"$f":"B42='Rate peg & SV'!B43","v":true},{"$f":"B42='Rate peg calcs'!B64","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B42,'DSL inputs'!$O$31:$O$87,0)),0)","v":22313.163383980012},-93977.755452945043,-71664.592068965023,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B42,TPI!$B$16:$B$143,0))","v":53869197},4.1421006115944169E-4,-1.7445546005251395E-3,-1.3303445393656977E-3]
[null,{"$f":"'Rate peg calcs'!B65","v":2037},{"$f":"'Rate peg calcs'!C65","v":"Regional"},{"$f":"'Rate peg calcs'!D65","v":"Clarence Valley"},null,{"$f":"'2024 Election costs'!Y52","v":93680.058542305545},{"$f":"-F43*$E$9","v":-70260.043906729159},{"$f":"D43='2024 Election costs'!U52","v":true},{"$f":"B43='Rate peg & SV'!B44","v":true},{"$f":"B43='Rate peg calcs'!B65","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B43,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-70260.043906729159,-70260.043906729159,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B43,TPI!$B$16:$B$143,0))","v":44705066},0,-1.5716349441633564E-3,-1.5716349441633564E-3]
[null,{"$f":"'Rate peg calcs'!B66","v":85},{"$f":"'Rate peg calcs'!C66","v":"Rural"},{"$f":"'Rate peg calcs'!D66","v":"Cobar "},null,null,{"$f":"'Rate peg calcs'!F29*(1-$E$9)","v":3264.9536942041777},{"$f":"D44='2024 Election costs'!U53","v":true},{"$f":"B44='Rate peg & SV'!B45","v":true},{"$f":"B44='Rate peg calcs'!B66","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B44,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},3264.9536942041777,3264.9536942041777,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B44,TPI!$B$16:$B$143,0))","v":4862385},0,6.7147165315049667E-4,6.7147165315049667E-4]
[null,{"$f":"'Rate peg calcs'!B67","v":86},{"$f":"'Rate peg calcs'!C67","v":"Regional"},{"$f":"'Rate peg calcs'!D67","v":"Coffs Harbour "},null,{"$f":"'2024 Election costs'!Y54","v":163232.45515200309},{"$f":"-F45*$E$9","v":-122424.34136400232},{"$f":"D45='2024 Election costs'!U54","v":true},{"$f":"B45='Rate peg & SV'!B46","v":true},{"$f":"B45='Rate peg calcs'!B67","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B45,'DSL inputs'!$O$31:$O$87,0)),0)","v":64352.119548667892},-122424.34136400232,-58072.221815334429,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B45,TPI!$B$16:$B$143,0))","v":58958836},1.0914754074973238E-3,-2.0764375566030904E-3,-9.849621491057664E-4]
[null,{"$f":"'Rate peg calcs'!B68","v":90},{"$f":"'Rate peg calcs'!C68","v":"Rural"},{"$f":"'Rate peg calcs'!D68","v":"Coolamon "},null,{"$f":"'2024 Election costs'!Y55","v":18319.514040457165},-13739.635530342874,{"$f":"D46='2024 Election costs'!U55","v":true},{"$f":"B46='Rate peg & SV'!B47","v":true},{"$f":"B46='Rate peg calcs'!B68","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B46,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-13739.635530342874,-13739.635530342874,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B46,TPI!$B$16:$B$143,0))","v":3077385},0,-4.4647112825801369E-3,-4.4647112825801369E-3]
[null,{"$f":"'Rate peg calcs'!B69","v":93},{"$f":"'Rate peg calcs'!C69","v":"Rural"},{"$f":"'Rate peg calcs'!D69","v":"Coonamble "},null,{"$f":"'2024 Election costs'!Y56","v":8776.3405353257986},-6582.2554014943489,{"$f":"D47='2024 Election costs'!U56","v":true},{"$f":"B47='Rate peg & SV'!B48","v":true},{"$f":"B47='Rate peg calcs'!B69","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B47,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},{"$f":"G47","v":-6582.2554014943489},{"$f":"SUM(L47:M47)","v":-6582.2554014943489},null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B47,TPI!$B$16:$B$143,0))","v":5854824},0,-1.1242447939501425E-3,{"$f":"N47/$P47","v":-1.1242447939501425E-3}]
[null,{"$f":"'Rate peg calcs'!B70","v":2094},{"$f":"'Rate peg calcs'!C70","v":"Rural"},{"$f":"'Rate peg calcs'!D70","v":"Cootamundra-Gundagai Regional"},null,{"$f":"'2024 Election costs'!Y57","v":59915.838813663562},-44936.879110247668,{"$f":"D48='2024 Election costs'!U57","v":true},{"$f":"B48='Rate peg & SV'!B49","v":true},{"$f":"B48='Rate peg calcs'!B70","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B48,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-44936.879110247668,-44936.879110247668,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B48,TPI!$B$16:$B$143,0))","v":11725660},{"$f":"L48/$P48","v":0},{"$f":"M48/$P48","v":-3.8323539238087809E-3},-3.8323539238087809E-3]
[null,{"$f":"'Rate peg calcs'!B71","v":97},{"$f":"'Rate peg calcs'!C71","v":"Rural"},{"$f":"'Rate peg calcs'!D71","v":"Cowra "},null,{"$f":"'2024 Election costs'!Y58","v":29034.897513022632},-21776.173134766974,{"$f":"D49='2024 Election costs'!U58","v":true},{"$f":"B49='Rate peg & SV'!B50","v":true},{"$f":"B49='Rate peg calcs'!B71","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B49,'DSL inputs'!$O$31:$O$87,0)),0)","v":44626.326767960025},-21776.173134766974,22850.153633193051,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B49,TPI!$B$16:$B$143,0))","v":8545442},5.2222373948544766E-3,-2.5482793206913082E-3,2.6739580741631679E-3]
[null,{"$f":"'Rate peg calcs'!B72","v":2090},{"$f":"'Rate peg calcs'!C72","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D72","v":"Cumberland"},null,{"$f":"'2024 Election costs'!Y59","v":233771.34227460274},-175328.50670595205,{"$f":"D50='2024 Election costs'!U59","v":true},{"$f":"B50='Rate peg & SV'!B51","v":true},{"$f":"B50='Rate peg calcs'!B72","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B50,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-175328.50670595205,-164171.92501396206,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B50,TPI!$B$16:$B$143,0))","v":125238456},8.9082715072677081E-5,-1.3999574276606544E-3,-1.3108747125879774E-3]
[null,{"$f":"'Rate peg calcs'!B73","v":2098},{"$f":"'Rate peg calcs'!C73","v":"Regional"},{"$f":"'Rate peg calcs'!D73","v":"Dubbo Regional"},null,{"$f":"'2024 Election costs'!Y60","v":212994.98914433824},-159746.24185825366,{"$f":"D51='2024 Election costs'!U60","v":true},{"$f":"B51='Rate peg & SV'!B52","v":true},{"$f":"B51='Rate peg calcs'!B73","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B51,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-159746.24185825366,-159746.24185825366,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B51,TPI!$B$16:$B$143,0))","v":47929916},0,-3.3329130361558251E-3,-3.3329130361558251E-3]
[null,{"$f":"'Rate peg calcs'!B74","v":104},{"$f":"'Rate peg calcs'!C74","v":"Rural"},{"$f":"'Rate peg calcs'!D74","v":"Dungog "},null,{"$f":"'2024 Election costs'!Y61","v":29080.968450355838},-21810.726337766879,{"$f":"D52='2024 Election costs'!U61","v":true},{"$f":"B52='Rate peg & SV'!B53","v":true},{"$f":"B52='Rate peg calcs'!B74","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B52,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-21810.726337766879,-21810.726337766879,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B52,TPI!$B$16:$B$143,0))","v":11267784},0,-1.9356713207998022E-3,-1.9356713207998022E-3]
[null,{"$f":"'Rate peg calcs'!B75","v":2091},{"$f":"'Rate peg calcs'!C75","v":"Rural"},{"$f":"'Rate peg calcs'!D75","v":"Edward River"},null,{"$f":"'2024 Election costs'!Y62","v":66345.939574797143},-49759.454681097857,{"$f":"D53='2024 Election costs'!U62","v":true},{"$f":"B53='Rate peg & SV'!B54","v":true},{"$f":"B53='Rate peg calcs'!B75","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B53,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-49759.454681097857,-49759.454681097857,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B53,TPI!$B$16:$B$143,0))","v":9105430},0,-5.4648110721951474E-3,-5.4648110721951474E-3]
[null,{"$f":"'Rate peg calcs'!B76","v":105},{"$f":"'Rate peg calcs'!C76","v":"Regional"},{"$f":"'Rate peg calcs'!D76","v":"Eurobodalla "},null,{"$f":"'2024 Election costs'!Y63","v":100076.6778132394},-75057.508359929547,{"$f":"D54='2024 Election costs'!U63","v":true},{"$f":"B54='Rate peg & SV'!B55","v":true},{"$f":"B54='Rate peg calcs'!B76","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B54,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-75057.508359929547,-61758.623895760073,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B54,TPI!$B$16:$B$143,0))","v":38347317},3.4680091084780384E-4,-1.9573079482960842E-3,-1.6105070374482803E-3]
[null,{"$f":"'Rate peg calcs'!B77","v":107},{"$f":"'Rate peg calcs'!C77","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D77","v":"Fairfield "},null,{"$f":"'2024 Election costs'!Y64","v":298180.14183182514},-223635.10637386885,{"$f":"D55='2024 Election costs'!U64","v":true},{"$f":"B55='Rate peg & SV'!B56","v":true},{"$f":"B55='Rate peg calcs'!B77","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B55,'DSL inputs'!$O$31:$O$87,0)),0)","v":133433.91247278737},-223635.10637386885,-90201.193901081482,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B55,TPI!$B$16:$B$143,0))","v":102609561.99999999},1.3004042690756968E-3,-2.1794762789638347E-3,-8.7907200988813789E-4]
[null,{"$f":"'Rate peg calcs'!B78","v":2092},{"$f":"'Rate peg calcs'!C78","v":"Rural"},{"$f":"'Rate peg calcs'!D78","v":"Federation"},null,{"$f":"'2024 Election costs'!Y65","v":91787.075370973616},-68840.306528230212,{"$f":"D56='2024 Election costs'!U65","v":true},{"$f":"B56='Rate peg & SV'!B57","v":true},{"$f":"B56='Rate peg calcs'!B78","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B56,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-68840.306528230212,-68840.306528230212,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B56,TPI!$B$16:$B$143,0))","v":19685295},0,-3.4970421590446174E-3,-3.4970421590446174E-3]
[null,{"$f":"'Rate peg calcs'!B79","v":108},{"$f":"'Rate peg calcs'!C79","v":"Rural"},{"$f":"'Rate peg calcs'!D79","v":"Forbes "},null,{"$f":"'2024 Election costs'!Y66","v":52481.375661729151},-39361.031746296867,{"$f":"D57='2024 Election costs'!U66","v":true},{"$f":"B57='Rate peg & SV'!B58","v":true},{"$f":"B57='Rate peg calcs'!B79","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B57,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-39361.031746296867,-39361.031746296867,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B57,TPI!$B$16:$B$143,0))","v":9399132},0,-4.1877304996138865E-3,-4.1877304996138865E-3]
[null,{"$f":"'Rate peg calcs'!B80","v":2093},{"$f":"'Rate peg calcs'!C80","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D80","v":"Georges River"},null,{"$f":"'2024 Election costs'!Y67","v":150654.04688832897},-112990.53516624673,{"$f":"D58='2024 Election costs'!U67","v":true},{"$f":"B58='Rate peg & SV'!B59","v":true},{"$f":"B58='Rate peg calcs'!B80","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B58,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-112990.53516624673,-112990.53516624673,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B58,TPI!$B$16:$B$143,0))","v":95125838},0,-1.1878006810961993E-3,-1.1878006810961993E-3]
[null,{"$f":"'Rate peg calcs'!B81","v":109},{"$f":"'Rate peg calcs'!C81","v":"Rural"},{"$f":"'Rate peg calcs'!D81","v":"Gilgandra "},null,{"$f":"'2024 Election costs'!Y68","v":9571.2438660898988},-7178.4328995674241,{"$f":"D59='2024 Election costs'!U68","v":true},{"$f":"B59='Rate peg & SV'!B60","v":true},{"$f":"B59='Rate peg calcs'!B81","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B59,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-7178.4328995674241,-7178.4328995674241,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B59,TPI!$B$16:$B$143,0))","v":6179060},0,-1.1617354257067295E-3,-1.1617354257067295E-3]
[null,{"$f":"'Rate peg calcs'!B82","v":2053},{"$f":"'Rate peg calcs'!C82","v":"Rural"},{"$f":"'Rate peg calcs'!D82","v":"Glen Innes Severn"},null,{"$f":"'2024 Election costs'!Y69","v":22512.979858909428},-16884.734894182071,{"$f":"D60='2024 Election costs'!U69","v":true},{"$f":"B60='Rate peg & SV'!B61","v":true},{"$f":"B60='Rate peg calcs'!B82","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B60,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-16884.734894182071,-16884.734894182071,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B60,TPI!$B$16:$B$143,0))","v":8575416},0,-1.9689697729162142E-3,-1.9689697729162142E-3]
[null,{"$f":"'Rate peg calcs'!B83","v":2032},{"$f":"'Rate peg calcs'!C83","v":"Regional"},{"$f":"'Rate peg calcs'!D83","v":"Goulburn Mulwaree"},null,{"$f":"'2024 Election costs'!Y70","v":35448.715469847783},-26586.536602385837,{"$f":"D61='2024 Election costs'!U70","v":true},{"$f":"B61='Rate peg & SV'!B62","v":true},{"$f":"B61='Rate peg calcs'!B83","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B61,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-26586.536602385837,-26586.536602385837,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B61,TPI!$B$16:$B$143,0))","v":30556650},0,-8.7007366980299992E-4,-8.7007366980299992E-4]
[null,{"$f":"'Rate peg calcs'!B84","v":2049},{"$f":"'Rate peg calcs'!C84","v":"Rural"},{"$f":"'Rate peg calcs'!D84","v":"Greater Hume "},null,{"$f":"'2024 Election costs'!Y71","v":32880.683438720604},-24660.512579040453,{"$f":"D62='2024 Election costs'!U71","v":true},{"$f":"B62='Rate peg & SV'!B63","v":true},{"$f":"B62='Rate peg calcs'!B84","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B62,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-24660.512579040453,-24660.512579040453,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B62,TPI!$B$16:$B$143,0))","v":11167065},0,-2.208325336965483E-3,-2.208325336965483E-3]
[null,{"$f":"'Rate peg calcs'!B85","v":118},{"$f":"'Rate peg calcs'!C85","v":"Regional"},{"$f":"'Rate peg calcs'!D85","v":"Griffith "},null,{"$f":"'2024 Election costs'!Y72","v":77381.511072765861},-58036.133304574396,{"$f":"D63='2024 Election costs'!U72","v":true},{"$f":"B63='Rate peg & SV'!B64","v":true},{"$f":"B63='Rate peg calcs'!B85","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B63,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-58036.133304574396,-58036.133304574396,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B63,TPI!$B$16:$B$143,0))","v":24176295},0,-2.4005387634695222E-3,-2.4005387634695222E-3]
[null,{"$f":"'Rate peg calcs'!B86","v":120},{"$f":"'Rate peg calcs'!C86","v":"Rural"},{"$f":"'Rate peg calcs'!D86","v":"Gunnedah "},null,{"$f":"'2024 Election costs'!Y73","v":84223.809763319688},-63167.85732248977,{"$f":"D64='2024 Election costs'!U73","v":true},{"$f":"B64='Rate peg & SV'!B65","v":true},{"$f":"B64='Rate peg calcs'!B86","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B64,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-63167.85732248977,-63167.85732248977,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B64,TPI!$B$16:$B$143,0))","v":18883540},0,-3.3451279433035211E-3,-3.3451279433035211E-3]
[null,{"$f":"'Rate peg calcs'!B87","v":2039},{"$f":"'Rate peg calcs'!C87","v":"Rural"},{"$f":"'Rate peg calcs'!D87","v":"Gwydir "},null,{"$f":"'2024 Election costs'!Y74","v":18781.097913412159},-14085.823435059119,{"$f":"D65='2024 Election costs'!U74","v":true},{"$f":"B65='Rate peg & SV'!B66","v":true},{"$f":"B65='Rate peg calcs'!B87","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B65,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-14085.823435059119,-14085.823435059119,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B65,TPI!$B$16:$B$143,0))","v":9605156},0,-1.4664856494844144E-3,-1.4664856494844144E-3]
[null,{"$f":"'Rate peg calcs'!B88","v":125},{"$f":"'Rate peg calcs'!C88","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D88","v":"Hawkesbury "},null,{"$f":"'2024 Election costs'!Y75","v":85936.657092885871},-64452.492819664403,{"$f":"D66='2024 Election costs'!U75","v":true},{"$f":"B66='Rate peg & SV'!B67","v":true},{"$f":"B66='Rate peg calcs'!B88","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B66,'DSL inputs'!$O$31:$O$87,0)),0)","v":24455.466156159477},-64452.492819664403,-39997.026663504927,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B66,TPI!$B$16:$B$143,0))","v":51086590.999999993},4.787061668718408E-4,-1.261632290548892E-3,-7.8292612367705122E-4]
[null,{"$f":"'Rate peg calcs'!B89","v":126},{"$f":"'Rate peg calcs'!C89","v":"Rural"},{"$f":"'Rate peg calcs'!D89","v":"Hay "},null,{"$f":"'2024 Election costs'!Y76","v":6495.2269835183506},-4871.420237638763,{"$f":"D67='2024 Election costs'!U76","v":true},{"$f":"B67='Rate peg & SV'!B68","v":true},{"$f":"B67='Rate peg calcs'!B89","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B67,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-4871.420237638763,-4871.420237638763,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B67,TPI!$B$16:$B$143,0))","v":2905798},0,-1.6764483414328053E-3,-1.6764483414328053E-3]
[null,{"$f":"'Rate peg calcs'!B90","v":2081},{"$f":"'Rate peg calcs'!C90","v":"Rural"},{"$f":"'Rate peg calcs'!D90","v":"Hilltops"},null,{"$f":"'2024 Election costs'!Y77","v":90511.371372239199},-67883.528529179399,{"$f":"D68='2024 Election costs'!U77","v":true},{"$f":"B68='Rate peg & SV'!B69","v":true},{"$f":"B68='Rate peg calcs'!B90","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B68,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-67883.528529179399,-67883.528529179399,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B68,TPI!$B$16:$B$143,0))","v":16625700},0,-4.0830478433497176E-3,-4.0830478433497176E-3]
[null,{"$f":"'Rate peg calcs'!B91","v":129},{"$f":"'Rate peg calcs'!C91","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D91","v":"Hornsby "},null,{"$f":"'2024 Election costs'!Y78","v":164581.35167291912},-123436.01375468934,{"$f":"D69='2024 Election costs'!U78","v":true},{"$f":"B69='Rate peg & SV'!B70","v":true},{"$f":"B69='Rate peg calcs'!B91","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B69,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-123436.01375468934,-123436.01375468934,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B69,TPI!$B$16:$B$143,0))","v":94538985},0,-1.3056625661327899E-3,-1.3056625661327899E-3]
[null,{"$f":"'Rate peg calcs'!B92","v":131},{"$f":"'Rate peg calcs'!C92","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D92","v":"Hunters Hill "},null,{"$f":"'2024 Election costs'!Y79","v":96474.635399266277},-72355.976549449711,{"$f":"D70='2024 Election costs'!U79","v":true},{"$f":"B70='Rate peg & SV'!B71","v":true},{"$f":"B70='Rate peg calcs'!B92","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B70,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-72355.976549449711,-72355.976549449711,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B70,TPI!$B$16:$B$143,0))","v":12481020},0,-5.7972807149936235E-3,-5.7972807149936235E-3]
[null,{"$f":"'Rate peg calcs'!B93","v":2083},{"$f":"'Rate peg calcs'!C93","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D93","v":"Inner West"},null,{"$f":"'2024 Election costs'!Y80","v":188638.71441185242},-141479.03580888931,{"$f":"D71='2024 Election costs'!U80","v":true},{"$f":"B71='Rate peg & SV'!B72","v":true},{"$f":"B71='Rate peg calcs'!B93","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B71,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-141479.03580888931,-128180.15134471984,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B71,TPI!$B$16:$B$143,0))","v":145882049},9.1161897953390223E-5,-9.6981799185511376E-4,-8.7865609390172354E-4]
[null,{"$f":"'Rate peg calcs'!B94","v":133},{"$f":"'Rate peg calcs'!C94","v":"Rural"},{"$f":"'Rate peg calcs'!D94","v":"Inverell "},null,{"$f":"'2024 Election costs'!Y81","v":26444.246938257551},-19833.185203693163,{"$f":"D72='2024 Election costs'!U81","v":true},{"$f":"B72='Rate peg & SV'!B73","v":true},{"$f":"B72='Rate peg calcs'!B94","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B72,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-19833.185203693163,-6534.3007395236909,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B72,TPI!$B$16:$B$143,0))","v":17004000},7.8210329711652976E-4,-1.1663835099796026E-3,-3.8428021286307284E-4]
[null,{"$f":"'Rate peg calcs'!B95","v":135},{"$f":"'Rate peg calcs'!C95","v":"Rural"},{"$f":"'Rate peg calcs'!D95","v":"Junee "},null,{"$f":"'2024 Election costs'!Y82","v":36360.137881129303},-27270.103410846976,{"$f":"D73='2024 Election costs'!U82","v":true},{"$f":"B73='Rate peg & SV'!B74","v":true},{"$f":"B73='Rate peg calcs'!B95","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B73,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-27270.103410846976,-27270.103410846976,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B73,TPI!$B$16:$B$143,0))","v":6259428},0,-4.3566446344373601E-3,-4.3566446344373601E-3]
[null,{"$f":"'Rate peg calcs'!B96","v":136},{"$f":"'Rate peg calcs'!C96","v":"Regional"},{"$f":"'Rate peg calcs'!D96","v":"Kempsey "},null,{"$f":"'2024 Election costs'!Y83","v":49764.441421023424},-37323.331065767568,{"$f":"D74='2024 Election costs'!U83","v":true},{"$f":"B74='Rate peg & SV'!B75","v":true},{"$f":"B74='Rate peg calcs'!B96","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B74,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-37323.331065767568,-37323.331065767568,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B74,TPI!$B$16:$B$143,0))","v":29681499.999999996},0,-1.2574610806653159E-3,-1.2574610806653159E-3]
[null,{"$f":"'Rate peg calcs'!B97","v":137},{"$f":"'Rate peg calcs'!C97","v":"Regional"},{"$f":"'Rate peg calcs'!D97","v":"Kiama "},null,{"$f":"'2024 Election costs'!Y84","v":16141.560565098625},-12106.170423823969,{"$f":"D75='2024 Election costs'!U84","v":true},{"$f":"B75='Rate peg & SV'!B76","v":true},{"$f":"B75='Rate peg calcs'!B97","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B75,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-12106.170423823969,1192.7140403455032,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B75,TPI!$B$16:$B$143,0))","v":22643932},5.8730455753751038E-4,-5.3463198987808167E-4,5.2672567659428727E-5]
[null,{"$f":"'Rate peg calcs'!B98","v":139},{"$f":"'Rate peg calcs'!C98","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D98","v":"Ku-ring-gai"},null,{"$f":"'2024 Election costs'!Y85","v":198365.4317177973},-148774.07378834797,{"$f":"D76='2024 Election costs'!U85","v":true},{"$f":"B76='Rate peg & SV'!B77","v":true},{"$f":"B76='Rate peg calcs'!B98","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B76,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-148774.07378834797,-137617.49209635798,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B76,TPI!$B$16:$B$143,0))","v":83942076},1.3290809834140874E-4,-1.7723420825135176E-3,-1.6394339841721091E-3]
[null,{"$f":"'Rate peg calcs'!B99","v":140},{"$f":"'Rate peg calcs'!C99","v":"Rural"},{"$f":"'Rate peg calcs'!D99","v":"Kyogle"},null,{"$f":"'2024 Election costs'!Y86","v":27918.576428525324},{"$f":"-F77*$E$9","v":-20938.932321393993},{"$f":"D77='2024 Election costs'!U86","v":true},{"$f":"B77='Rate peg & SV'!B78","v":true},{"$f":"B77='Rate peg calcs'!B99","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B77,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-20938.932321393993,-20938.932321393993,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B77,TPI!$B$16:$B$143,0))","v":9112914},0,-2.2977208301750672E-3,-2.2977208301750672E-3]
[null,{"$f":"'Rate peg calcs'!B100","v":141},{"$f":"'Rate peg calcs'!C100","v":"Rural"},{"$f":"'Rate peg calcs'!D100","v":"Lachlan "},null,{"$f":"'2024 Election costs'!Y87","v":29880.200895762755},-22410.150671822066,{"$f":"D78='2024 Election costs'!U87","v":true},{"$f":"B78='Rate peg & SV'!B79","v":true},{"$f":"B78='Rate peg calcs'!B100","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B78,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-22410.150671822066,-22410.150671822066,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B78,TPI!$B$16:$B$143,0))","v":9033381.2799999993},0,-2.4808153201103527E-3,-2.4808153201103527E-3]
[null,{"$f":"'Rate peg calcs'!B101","v":142},{"$f":"'Rate peg calcs'!C101","v":"Regional"},{"$f":"'Rate peg calcs'!D101","v":"Lake Macquarie "},null,{"$f":"'2024 Election costs'!Y88","v":108853.89063915564},-81640.417979366728,{"$f":"D79='2024 Election costs'!U88","v":true},{"$f":"B79='Rate peg & SV'!B80","v":true},{"$f":"B79='Rate peg calcs'!B101","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B79,'DSL inputs'!$O$31:$O$87,0)),0)","v":22313.163383980012},{"$f":"G79","v":-81640.417979366728},{"$f":"SUM(L79:M79)","v":-59327.254595386716},null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B79,TPI!$B$16:$B$143,0))","v":180439105},1.2366035280423284E-4,-4.524541283851232E-4,-3.2879377558089039E-4]
[null,{"$f":"'Rate peg calcs'!B102","v":143},{"$f":"'Rate peg calcs'!C102","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D102","v":"Lane Cove "},null,{"$f":"'2024 Election costs'!Y89","v":63216.549307103385},-47412.411980327539,{"$f":"D80='2024 Election costs'!U89","v":true},{"$f":"B80='Rate peg & SV'!B81","v":true},{"$f":"B80='Rate peg calcs'!B102","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B80,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-47412.411980327539,-47412.411980327539,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B80,TPI!$B$16:$B$143,0))","v":32607975.999999996},{"$f":"L80/$P80","v":0},{"$f":"M80/$P80","v":-1.4540127231548363E-3},{"$f":"N80/$P80","v":-1.4540127231548363E-3}]
[null,{"$f":"'Rate peg calcs'!B103","v":144},{"$f":"'Rate peg calcs'!C103","v":"Rural"},{"$f":"'Rate peg calcs'!D103","v":"Leeton "},null,{"$f":"'2024 Election costs'!Y90","v":58351.863830226241},-43763.897872669681,{"$f":"D81='2024 Election costs'!U90","v":true},{"$f":"B81='Rate peg & SV'!B82","v":true},{"$f":"B81='Rate peg calcs'!B103","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B81,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-43763.897872669681,-43763.897872669681,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B81,TPI!$B$16:$B$143,0))","v":9033732},0,-4.8444981401562148E-3,-4.8444981401562148E-3]
[null,{"$f":"'Rate peg calcs'!B104","v":146},{"$f":"'Rate peg calcs'!C104","v":"Regional"},{"$f":"'Rate peg calcs'!D104","v":"Lismore "},null,{"$f":"'2024 Election costs'!Y91","v":88216.922936607967},-66162.692202455975,{"$f":"D82='2024 Election costs'!U91","v":true},{"$f":"B82='Rate peg & SV'!B83","v":true},{"$f":"B82='Rate peg calcs'!B104","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B82,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-66162.692202455975,-66162.692202455975,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B82,TPI!$B$16:$B$143,0))","v":37561928},0,-1.7614296103878367E-3,-1.7614296103878367E-3]
[null,{"$f":"'Rate peg calcs'!B105","v":2044},{"$f":"'Rate peg calcs'!C105","v":"Regional"},{"$f":"'Rate peg calcs'!D105","v":"Lithgow "},null,{"$f":"'2024 Election costs'!Y92","v":77610.345797657501},-58207.759348243126,{"$f":"D83='2024 Election costs'!U92","v":true},{"$f":"B83='Rate peg & SV'!B84","v":true},{"$f":"B83='Rate peg calcs'!B105","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B83,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-58207.759348243126,-44908.874884073652,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B83,TPI!$B$16:$B$143,0))","v":23954451},5.551738365521077E-4,-2.4299350191011736E-3,-1.8747611825490659E-3]
[null,{"$f":"'Rate peg calcs'!B106","v":147},{"$f":"'Rate peg calcs'!C106","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D106","v":"Liverpool "},null,{"$f":"'2024 Election costs'!Y93","v":308127.22580583044},-231095.41935437283,{"$f":"D84='2024 Election costs'!U93","v":true},{"$f":"B84='Rate peg & SV'!B85","v":true},{"$f":"B84='Rate peg calcs'!B106","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B84,'DSL inputs'!$O$31:$O$87,0)),0)","v":137718.51801714633},-231095.41935437283,-93376.901337226504,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B84,TPI!$B$16:$B$143,0))","v":138396780},9.9509914910698299E-4,-1.669803440183889E-3,-6.7470429107690589E-4]
[null,{"$f":"'Rate peg calcs'!B107","v":2040},{"$f":"'Rate peg calcs'!C107","v":"Rural"},{"$f":"'Rate peg calcs'!D107","v":"Liverpool Plains "},null,{"$f":"'2024 Election costs'!Y94","v":19718.565029848556},-14788.923772386417,{"$f":"D85='2024 Election costs'!U94","v":true},{"$f":"B85='Rate peg & SV'!B86","v":true},{"$f":"B85='Rate peg calcs'!B107","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B85,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-14788.923772386417,-3632.3420803964109,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B85,TPI!$B$16:$B$143,0))","v":10126480},1.101723569492065E-3,-1.4604209727749836E-3,-3.5869740328291872E-4]
[null,{"$f":"'Rate peg calcs'!B108","v":148},{"$f":"'Rate peg calcs'!C108","v":"Rural"},{"$f":"'Rate peg calcs'!D108","v":"Lockhart "},null,{"$f":"'2024 Election costs'!Y95","v":13259.741767457384},-9944.8063255930392,{"$f":"D86='2024 Election costs'!U95","v":true},{"$f":"B86='Rate peg & SV'!B87","v":true},{"$f":"B86='Rate peg calcs'!B108","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B86,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-9944.8063255930392,-9944.8063255930392,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B86,TPI!$B$16:$B$143,0))","v":3106089},0,-3.2017132559926773E-3,-3.2017132559926773E-3]
[null,{"$f":"'Rate peg calcs'!B109","v":150},{"$f":"'Rate peg calcs'!C109","v":"Regional"},{"$f":"'Rate peg calcs'!D109","v":"Maitland "},null,{"$f":"'2024 Election costs'!Y96","v":48917.972899951157},-36688.479674963368,{"$f":"D87='2024 Election costs'!U96","v":true},{"$f":"B87='Rate peg & SV'!B88","v":true},{"$f":"B87='Rate peg calcs'!B109","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B87,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-36688.479674963368,-36688.479674963368,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B87,TPI!$B$16:$B$143,0))","v":96044182},0,-3.8199585764563403E-4,-3.8199585764563403E-4]
[null,{"$f":"'Rate peg calcs'!B110","v":2084},{"$f":"'Rate peg calcs'!C110","v":"Regional"},{"$f":"'Rate peg calcs'!D110","v":"Mid-Coast"},null,{"$f":"'2024 Election costs'!Y97","v":139770.12221695401},-104827.59166271551,{"$f":"D88='2024 Election costs'!U97","v":true},{"$f":"B88='Rate peg & SV'!B89","v":true},{"$f":"B88='Rate peg calcs'!B110","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B88,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-104827.59166271551,-104827.59166271551,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B88,TPI!$B$16:$B$143,0))","v":102115326},0,-1.0265608089300474E-3,-1.0265608089300474E-3]
[null,{"$f":"'Rate peg calcs'!B111","v":2042},{"$f":"'Rate peg calcs'!C111","v":"Regional"},{"$f":"'Rate peg calcs'!D111","v":"Mid-Western Regional"},null,{"$f":"'2024 Election costs'!Y98","v":42940.838000221556},-32205.628500166167,{"$f":"D89='2024 Election costs'!U98","v":true},{"$f":"B89='Rate peg & SV'!B90","v":true},{"$f":"B89='Rate peg calcs'!B111","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B89,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-32205.628500166167,-32205.628500166167,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B89,TPI!$B$16:$B$143,0))","v":34003842},0,-9.4711734339214277E-4,-9.4711734339214277E-4]
[null,{"$f":"'Rate peg calcs'!B112","v":155},{"$f":"'Rate peg calcs'!C112","v":"Rural"},{"$f":"'Rate peg calcs'!D112","v":"Moree Plains "},null,{"$f":"'2024 Election costs'!Y99","v":30433.976698367507},-22825.48252377563,{"$f":"D90='2024 Election costs'!U99","v":true},{"$f":"B90='Rate peg & SV'!B91","v":true},{"$f":"B90='Rate peg calcs'!B112","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B90,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-22825.48252377563,-22825.48252377563,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B90,TPI!$B$16:$B$143,0))","v":28303146},0,-8.0646450128814761E-4,-8.0646450128814761E-4]
[null,{"$f":"'Rate peg calcs'!B113","v":156},{"$f":"'Rate peg calcs'!C113","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D113","v":"Mosman "},null,{"$f":"'2024 Election costs'!Y100","v":33215.343083479762},-24911.507312609821,{"$f":"D91='2024 Election costs'!U100","v":true},{"$f":"B91='Rate peg & SV'!B92","v":true},{"$f":"B91='Rate peg calcs'!B113","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B91,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-24911.507312609821,-24911.507312609821,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B91,TPI!$B$16:$B$143,0))","v":25051329},0,-9.9441859202798475E-4,-9.9441859202798475E-4]
[null,{"$f":"'Rate peg calcs'!B114","v":2085},{"$f":"'Rate peg calcs'!C114","v":"Rural"},{"$f":"'Rate peg calcs'!D114","v":"Murray River"},null,{"$f":"'2024 Election costs'!Y101","v":59915.633758820171},-44936.725319115125,{"$f":"D92='2024 Election costs'!U101","v":true},{"$f":"B92='Rate peg & SV'!B93","v":true},{"$f":"B92='Rate peg calcs'!B114","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B92,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-44936.725319115125,-44936.725319115125,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B92,TPI!$B$16:$B$143,0))","v":14150214},0,-3.1756922771001995E-3,-3.1756922771001995E-3]
[null,{"$f":"'Rate peg calcs'!B115","v":2086},{"$f":"'Rate peg calcs'!C115","v":"Rural"},{"$f":"'Rate peg calcs'!D115","v":"Murrumbidgee"},null,{"$f":"'2024 Election costs'!Y102","v":21042.428314213546},-15781.82123566016,{"$f":"D93='2024 Election costs'!U102","v":true},{"$f":"B93='Rate peg & SV'!B94","v":true},{"$f":"B93='Rate peg calcs'!B115","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B93,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-15781.82123566016,-15781.82123566016,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B93,TPI!$B$16:$B$143,0))","v":5304782},0,-2.9750178679651984E-3,-2.9750178679651984E-3]
[null,{"$f":"'Rate peg calcs'!B116","v":162},{"$f":"'Rate peg calcs'!C116","v":"Rural"},{"$f":"'Rate peg calcs'!D116","v":"Muswellbrook "},null,{"$f":"'2024 Election costs'!Y103","v":54821.278437245768},-41115.95882793433,{"$f":"D94='2024 Election costs'!U103","v":true},{"$f":"B94='Rate peg & SV'!B95","v":true},{"$f":"B94='Rate peg calcs'!B116","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B94,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-41115.95882793433,-41115.95882793433,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B94,TPI!$B$16:$B$143,0))","v":24208700},0,-1.6983959827638134E-3,-1.6983959827638134E-3]
[null,{"$f":"'Rate peg calcs'!B117","v":163},{"$f":"'Rate peg calcs'!C117","v":"Rural"},{"$f":"'Rate peg calcs'!D117","v":"Nambucca "},null,{"$f":"'2024 Election costs'!Y104","v":30408.677750484931},-22806.508312863698,{"$f":"D95='2024 Election costs'!U104","v":true},{"$f":"B95='Rate peg & SV'!B96","v":true},{"$f":"B95='Rate peg calcs'!B117","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B95,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-22806.508312863698,-22806.508312863698,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B95,TPI!$B$16:$B$143,0))","v":13895064},0,-1.6413388461444796E-3,-1.6413388461444796E-3]
[null,{"$f":"'Rate peg calcs'!B118","v":164},{"$f":"'Rate peg calcs'!C118","v":"Rural"},{"$f":"'Rate peg calcs'!D118","v":"Narrabri "},null,{"$f":"'2024 Election costs'!Y105","v":55792.295256580546},-41844.22144243541,{"$f":"D96='2024 Election costs'!U105","v":true},{"$f":"B96='Rate peg & SV'!B97","v":true},{"$f":"B96='Rate peg calcs'!B118","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B96,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-41844.22144243541,-41844.22144243541,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B96,TPI!$B$16:$B$143,0))","v":16135209.999999998},0,-2.5933484251172072E-3,-2.5933484251172072E-3]
[null,{"$f":"'Rate peg calcs'!B119","v":165},{"$f":"'Rate peg calcs'!C119","v":"Rural"},{"$f":"'Rate peg calcs'!D119","v":"Narrandera "},null,{"$f":"'2024 Election costs'!Y106","v":12624.417093327647},-9468.3128199957355,{"$f":"D97='2024 Election costs'!U106","v":true},{"$f":"B97='Rate peg & SV'!B98","v":true},{"$f":"B97='Rate peg calcs'!B119","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B97,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-9468.3128199957355,-9468.3128199957355,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B97,TPI!$B$16:$B$143,0))","v":8192740},0,-1.1556955084618499E-3,-1.1556955084618499E-3]
[null,{"$f":"'Rate peg calcs'!B120","v":166},{"$f":"'Rate peg calcs'!C120","v":"Rural"},{"$f":"'Rate peg calcs'!D120","v":"Narromine "},null,{"$f":"'2024 Election costs'!Y107","v":16273.590622673306},-12205.192967004979,{"$f":"D98='2024 Election costs'!U107","v":true},{"$f":"B98='Rate peg & SV'!B99","v":true},{"$f":"B98='Rate peg calcs'!B120","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B98,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-12205.192967004979,-12205.192967004979,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B98,TPI!$B$16:$B$143,0))","v":7114776},0,-1.7154711500411229E-3,-1.7154711500411229E-3]
[null,{"$f":"'Rate peg calcs'!B121","v":167},{"$f":"'Rate peg calcs'!C121","v":"Regional"},{"$f":"'Rate peg calcs'!D121","v":"Newcastle "},null,{"$f":"'2024 Election costs'!Y108","v":253353.2377186782},-190014.92828900865,{"$f":"D99='2024 Election costs'!U108","v":true},{"$f":"B99='Rate peg & SV'!B100","v":true},{"$f":"B99='Rate peg calcs'!B121","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B99,'DSL inputs'!$O$31:$O$87,0)),0)","v":11156.581691990006},-190014.92828900865,-178858.34659701865,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B99,TPI!$B$16:$B$143,0))","v":201371600},5.5402954994597083E-5,-9.4360340926430864E-4,-8.882004542697116E-4]
[null,{"$f":"'Rate peg calcs'!B122","v":168},{"$f":"'Rate peg calcs'!C122","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D122","v":"North Sydney"},null,{"$f":"'2024 Election costs'!Y109","v":202261.88013721665},-151696.41010291249,{"$f":"D100='2024 Election costs'!U109","v":true},{"$f":"B100='Rate peg & SV'!B101","v":true},{"$f":"B100='Rate peg calcs'!B122","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B100,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-151696.41010291249,-151696.41010291249,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B100,TPI!$B$16:$B$143,0))","v":64444640},0,-2.3539026690646806E-3,-2.3539026690646806E-3]
[null,{"$f":"'Rate peg calcs'!B123","v":2087},{"$f":"'Rate peg calcs'!C123","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D123","v":"Northern Beaches"},null,{"$f":"'2024 Election costs'!Y110","v":308859.29583176202},-231644.47187382152,{"$f":"D101='2024 Election costs'!U110","v":true},{"$f":"B101='Rate peg & SV'!B102","v":true},{"$f":"B101='Rate peg calcs'!B123","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B101,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-231644.47187382152,-231644.47187382152,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B101,TPI!$B$16:$B$143,0))","v":221482696},0,-1.0458806762665626E-3,-1.0458806762665626E-3]
[null,{"$f":"'Rate peg calcs'!B124","v":2045},{"$f":"'Rate peg calcs'!C124","v":"Rural"},{"$f":"'Rate peg calcs'!D124","v":"Oberon"},null,{"$f":"'2024 Election costs'!Y111","v":44883.361855096678},-33662.521391322509,{"$f":"D102='2024 Election costs'!U111","v":true},{"$f":"B102='Rate peg & SV'!B103","v":true},{"$f":"B102='Rate peg calcs'!B124","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B102,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-33662.521391322509,-33662.521391322509,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B102,TPI!$B$16:$B$143,0))","v":5817026},0,-5.7868954670861894E-3,-5.7868954670861894E-3]
[null,{"$f":"'Rate peg calcs'!B125","v":172},{"$f":"'Rate peg calcs'!C125","v":"Regional"},{"$f":"'Rate peg calcs'!D125","v":"Orange "},null,{"$f":"'2024 Election costs'!Y112","v":90668.941825116635},-68001.706368837476,{"$f":"D103='2024 Election costs'!U112","v":true},{"$f":"B103='Rate peg & SV'!B104","v":true},{"$f":"B103='Rate peg calcs'!B125","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B103,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-68001.706368837476,-68001.706368837476,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B103,TPI!$B$16:$B$143,0))","v":43466800},0,-1.5644516359344942E-3,-1.5644516359344942E-3]
[null,{"$f":"'Rate peg calcs'!B126","v":173},{"$f":"'Rate peg calcs'!C126","v":"Rural"},{"$f":"'Rate peg calcs'!D126","v":"Parkes "},null,{"$f":"'2024 Election costs'!Y113","v":45534.329543610846},-34150.747157708131,{"$f":"D104='2024 Election costs'!U113","v":true},{"$f":"B104='Rate peg & SV'!B105","v":true},{"$f":"B104='Rate peg calcs'!B126","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B104,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-34150.747157708131,-34150.747157708131,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B104,TPI!$B$16:$B$143,0))","v":17166240},0,-1.9894133577130538E-3,-1.9894133577130538E-3]
[null,{"$f":"'Rate peg calcs'!B127","v":2089},{"$f":"'Rate peg calcs'!C127","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D127","v":"Parramatta"},null,{"$f":"'2024 Election costs'!Y114","v":224690.13688476919},-168517.60266357689,{"$f":"D105='2024 Election costs'!U114","v":true},{"$f":"B105='Rate peg & SV'!B106","v":true},{"$f":"B105='Rate peg calcs'!B127","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B105,'DSL inputs'!$O$31:$O$87,0)),0)","v":57925.211232129499},-168517.60266357689,-110592.3914314474,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B105,TPI!$B$16:$B$143,0))","v":191994732},3.017020864516715E-4,-8.7771992964669936E-4,-5.7601784319502786E-4]
[null,{"$f":"'Rate peg calcs'!B128","v":176},{"$f":"'Rate peg calcs'!C128","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D128","v":"Penrith "},null,{"$f":"'2024 Election costs'!Y115","v":368903.77240028756},-276677.8293002157,{"$f":"D106='2024 Election costs'!U115","v":true},{"$f":"B106='Rate peg & SV'!B107","v":true},{"$f":"B106='Rate peg calcs'!B128","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B106,'DSL inputs'!$O$31:$O$87,0)),0)","v":19218.558662495081},-276677.8293002157,-257459.27063772062,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B106,TPI!$B$16:$B$143,0))","v":168394886},1.1412792347206482E-4,-1.6430298797804092E-3,-1.5289019563083444E-3]
[null,{"$f":"'Rate peg calcs'!B129","v":124},{"$f":"'Rate peg calcs'!C129","v":"Regional"},{"$f":"'Rate peg calcs'!D129","v":"Port Macquarie-Hastings"},null,{"$f":"'2024 Election costs'!Y116","v":184003.77609015477},-138002.83206761608,{"$f":"D107='2024 Election costs'!U116","v":true},{"$f":"B107='Rate peg & SV'!B108","v":true},{"$f":"B107='Rate peg calcs'!B129","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B107,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-138002.83206761608,-138002.83206761608,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B107,TPI!$B$16:$B$143,0))","v":65556974.999999993},0,-2.1050823664090067E-3,-2.1050823664090067E-3]
[null,{"$f":"'Rate peg calcs'!B130","v":178},{"$f":"'Rate peg calcs'!C130","v":"Regional"},{"$f":"'Rate peg calcs'!D130","v":"Port Stephens"},null,{"$f":"'2024 Election costs'!Y117","v":153925.59241618856},-115444.19431214142,{"$f":"D108='2024 Election costs'!U117","v":true},{"$f":"B108='Rate peg & SV'!B109","v":true},{"$f":"B108='Rate peg calcs'!B130","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B108,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-115444.19431214142,-115444.19431214142,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B108,TPI!$B$16:$B$143,0))","v":63731190},0,-1.811423799118476E-3,-1.811423799118476E-3]
[null,{"$f":"'Rate peg calcs'!B131","v":2095},{"$f":"'Rate peg calcs'!C131","v":"Regional"},{"$f":"'Rate peg calcs'!D131","v":"Queanbeyan-Palerang Regional"},null,{"$f":"'2024 Election costs'!Y118","v":133174.25311349094},{"$f":"-F109*$E$9","v":-99880.689835118203},{"$f":"D109='2024 Election costs'!U118","v":true},{"$f":"B109='Rate peg & SV'!B110","v":true},{"$f":"B109='Rate peg calcs'!B131","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B109,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-99880.689835118203,-99880.689835118203,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B109,TPI!$B$16:$B$143,0))","v":73578900},0,-1.3574637543523782E-3,-1.3574637543523782E-3]
[null,{"$f":"'Rate peg calcs'!B132","v":181},{"$f":"'Rate peg calcs'!C132","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D132","v":"Randwick "},null,{"$f":"'2024 Election costs'!Y119","v":158028.69863026915},-118521.52397270186,{"$f":"D110='2024 Election costs'!U119","v":true},{"$f":"B110='Rate peg & SV'!B111","v":true},{"$f":"B110='Rate peg calcs'!B132","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B110,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-118521.52397270186,-118521.52397270186,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B110,TPI!$B$16:$B$143,0))","v":110683157.99999999},0,-1.0708180550170233E-3,-1.0708180550170233E-3]
[null,{"$f":"'Rate peg calcs'!B133","v":1981},{"$f":"'Rate peg calcs'!C133","v":"Regional"},{"$f":"'Rate peg calcs'!D133","v":"Richmond Valley"},null,{"$f":"'2024 Election costs'!Y120","v":33256.317185433407},-24942.237889075055,{"$f":"D111='2024 Election costs'!U120","v":true},{"$f":"B111='Rate peg & SV'!B112","v":true},{"$f":"B111='Rate peg calcs'!B133","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B111,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},{"$f":"G111","v":-24942.237889075055},{"$f":"SUM(L111:M111)","v":-24942.237889075055},null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B111,TPI!$B$16:$B$143,0))","v":17673390},0,-1.411287698006724E-3,-1.411287698006724E-3]
[null,{"$f":"'Rate peg calcs'!B134","v":184},{"$f":"'Rate peg calcs'!C134","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D134","v":"Ryde "},null,{"$f":"'2024 Election costs'!Y121","v":193713.98553430324},-145285.48915072743,{"$f":"D112='2024 Election costs'!U121","v":true},{"$f":"B112='Rate peg & SV'!B113","v":true},{"$f":"B112='Rate peg calcs'!B134","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B112,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-145285.48915072743,-145285.48915072743,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B112,TPI!$B$16:$B$143,0))","v":93645255},{"$f":"L112/$P112","v":0},{"$f":"M112/$P112","v":-1.5514452830602836E-3},-1.5514452830602836E-3]
[null,{"$f":"'Rate peg calcs'!B135","v":188},{"$f":"'Rate peg calcs'!C135","v":"Regional"},{"$f":"'Rate peg calcs'!D135","v":"Shellharbour "},null,{"$f":"'2024 Election costs'!Y122","v":90637.916361614887},-67978.437271211165,{"$f":"D113='2024 Election costs'!U122","v":true},{"$f":"B113='Rate peg & SV'!B114","v":true},{"$f":"B113='Rate peg calcs'!B135","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B113,'DSL inputs'!$O$31:$O$87,0)),0)","v":33469.745075970015},-67978.437271211165,-34508.69219524115,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B113,TPI!$B$16:$B$143,0))","v":64970880},5.1514994218902397E-4,-1.0462908501656615E-3,-5.3114090797663739E-4]
[null,{"$f":"'Rate peg calcs'!B136","v":189},{"$f":"'Rate peg calcs'!C136","v":"Regional"},{"$f":"'Rate peg calcs'!D136","v":"Shoalhaven "},null,{"$f":"'2024 Election costs'!Y123","v":109217.91568799992},-81913.436765999941,{"$f":"D114='2024 Election costs'!U123","v":true},{"$f":"B114='Rate peg & SV'!B115","v":true},{"$f":"B114='Rate peg calcs'!B136","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B114,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-81913.436765999941,-81913.436765999941,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B114,TPI!$B$16:$B$143,0))","v":106515360.00000001},0,-7.6902933779691431E-4,-7.6902933779691431E-4]
[null,{"$f":"'Rate peg calcs'!B137","v":190},{"$f":"'Rate peg calcs'!C137","v":"Regional"},{"$f":"'Rate peg calcs'!D137","v":"Singleton"},null,{"$f":"'2024 Election costs'!Y124","v":30432.103822097444},-22824.077866573083,{"$f":"D115='2024 Election costs'!U124","v":true},{"$f":"B115='Rate peg & SV'!B116","v":true},{"$f":"B115='Rate peg calcs'!B137","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B115,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-22824.077866573083,-22824.077866573083,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B115,TPI!$B$16:$B$143,0))","v":27883561.999999996},0,-8.1854957650579526E-4,-8.1854957650579526E-4]
[null,{"$f":"'Rate peg calcs'!B138","v":2096},{"$f":"'Rate peg calcs'!C138","v":"Regional"},{"$f":"'Rate peg calcs'!D138","v":"Snowy Monaro Regional"},null,{"$f":"'2024 Election costs'!Y125","v":29021.617536694685},-21766.213152521013,{"$f":"D116='2024 Election costs'!U125","v":true},{"$f":"B116='Rate peg & SV'!B117","v":true},{"$f":"B116='Rate peg calcs'!B138","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B116,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-21766.213152521013,-21766.213152521013,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B116,TPI!$B$16:$B$143,0))","v":24801355},0,-8.7762193446773429E-4,-8.7762193446773429E-4]
[null,{"$f":"'Rate peg calcs'!B139","v":2097},{"$f":"'Rate peg calcs'!C139","v":"Rural"},{"$f":"'Rate peg calcs'!D139","v":"Snowy Valleys"},null,{"$f":"'2024 Election costs'!Y126","v":68167.933618111827},-51125.95021358387,{"$f":"D117='2024 Election costs'!U126","v":true},{"$f":"B117='Rate peg & SV'!B118","v":true},{"$f":"B117='Rate peg calcs'!B139","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B117,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-51125.95021358387,-51125.95021358387,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B117,TPI!$B$16:$B$143,0))","v":13846867.999999998},0,-3.6922393001495991E-3,-3.6922393001495991E-3]
[null,{"$f":"'Rate peg calcs'!B140","v":193},{"$f":"'Rate peg calcs'!C140","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D140","v":"Strathfield "},null,{"$f":"'2024 Election costs'!Y127","v":72969.466144519043},-54727.099608389282,{"$f":"D118='2024 Election costs'!U127","v":true},{"$f":"B118='Rate peg & SV'!B119","v":true},{"$f":"B118='Rate peg calcs'!B140","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B118,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-54727.099608389282,-54727.099608389282,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B118,TPI!$B$16:$B$143,0))","v":36712875},0,-1.4906786681345245E-3,-1.4906786681345245E-3]
[null,{"$f":"'Rate peg calcs'!B141","v":194},{"$f":"'Rate peg calcs'!C141","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D141","v":"Sutherland "},null,{"$f":"'2024 Election costs'!Y128","v":210439.03061616607},-157829.27296212455,{"$f":"D119='2024 Election costs'!U128","v":true},{"$f":"B119='Rate peg & SV'!B120","v":true},{"$f":"B119='Rate peg calcs'!B141","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B119,'DSL inputs'!$O$31:$O$87,0)),0)","v":8061.976970505074},-157829.27296212455,-149767.29599161947,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B119,TPI!$B$16:$B$143,0))","v":164838450},4.8908352210937885E-5,-9.5747850675691594E-4,-9.0857015454597805E-4]
[null,{"$f":"'Rate peg calcs'!B142","v":2029},{"$f":"'Rate peg calcs'!C142","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D142","v":"Sydney "},null,{"$f":"'2024 Election costs'!Y129","v":417199.97366488702},-312899.98024866526,{"$f":"D120='2024 Election costs'!U129","v":true},{"$f":"B120='Rate peg & SV'!B121","v":true},{"$f":"B120='Rate peg calcs'!B142","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B120,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-312899.98024866526,-312899.98024866526,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B120,TPI!$B$16:$B$143,0))","v":371478768},0,-8.4230919019486264E-4,-8.4230919019486264E-4]
[null,{"$f":"'Rate peg calcs'!B143","v":2038},{"$f":"'Rate peg calcs'!C143","v":"Regional"},{"$f":"'Rate peg calcs'!D143","v":"Tamworth Regional"},null,{"$f":"'2024 Election costs'!Y130","v":12632.726261198753},-9474.5446958990651,{"$f":"D121='2024 Election costs'!U130","v":true},{"$f":"B121='Rate peg & SV'!B122","v":true},{"$f":"B121='Rate peg calcs'!B143","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B121,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-9474.5446958990651,-9474.5446958990651,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B121,TPI!$B$16:$B$143,0))","v":58821349.999999993},0,-1.6107322759336646E-4,-1.6107322759336646E-4]
[null,{"$f":"'Rate peg calcs'!B144","v":198},{"$f":"'Rate peg calcs'!C144","v":"Rural"},{"$f":"'Rate peg calcs'!D144","v":"Temora "},null,{"$f":"'2024 Election costs'!Y131","v":39556.043985997574},-29667.032989498181,{"$f":"D122='2024 Election costs'!U131","v":true},{"$f":"B122='Rate peg & SV'!B123","v":true},{"$f":"B122='Rate peg calcs'!B144","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B122,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-29667.032989498181,-29667.032989498181,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B122,TPI!$B$16:$B$143,0))","v":4999050},0,-5.9345341593899205E-3,-5.9345341593899205E-3]
[null,{"$f":"'Rate peg calcs'!B145","v":199},{"$f":"'Rate peg calcs'!C145","v":"Rural"},{"$f":"'Rate peg calcs'!D145","v":"Tenterfield "},null,{"$f":"'2024 Election costs'!Y132","v":5186.6439182909671},-3889.9829387182253,{"$f":"D123='2024 Election costs'!U132","v":true},{"$f":"B123='Rate peg & SV'!B124","v":true},{"$f":"B123='Rate peg calcs'!B145","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B123,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-3889.9829387182253,-3889.9829387182253,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B123,TPI!$B$16:$B$143,0))","v":7686964},0,-5.0604932437802819E-4,-5.0604932437802819E-4]
[null,{"$f":"'Rate peg calcs'!B146","v":59},{"$f":"'Rate peg calcs'!C146","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D146","v":"The Hills "},null,{"$f":"'2024 Election costs'!Y133","v":167235.87079987477},-125426.90309990608,{"$f":"D124='2024 Election costs'!U133","v":true},{"$f":"B124='Rate peg & SV'!B125","v":true},{"$f":"B124='Rate peg calcs'!B146","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B124,'DSL inputs'!$O$31:$O$87,0)),0)","v":26597.768928338945},-125426.90309990608,-98829.13417156713,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B124,TPI!$B$16:$B$143,0))","v":104811966},2.5376653013396336E-4,-1.1966849577070816E-3,-9.4291842757311824E-4]
[null,{"$f":"'Rate peg calcs'!B147","v":202},{"$f":"'Rate peg calcs'!C147","v":"Regional"},{"$f":"'Rate peg calcs'!D147","v":"Tweed "},null,{"$f":"'2024 Election costs'!Y134","v":137649.48891495634},-103237.11668621725,{"$f":"D125='2024 Election costs'!U134","v":true},{"$f":"B125='Rate peg & SV'!B126","v":true},{"$f":"B125='Rate peg calcs'!B147","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B125,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-103237.11668621725,-103237.11668621725,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B125,TPI!$B$16:$B$143,0))","v":82088676},0,-1.2576292092494859E-3,-1.2576292092494859E-3]
[null,{"$f":"'Rate peg calcs'!B148","v":2046},{"$f":"'Rate peg calcs'!C148","v":"Rural"},{"$f":"'Rate peg calcs'!D148","v":"Upper Hunter "},null,{"$f":"'2024 Election costs'!Y135","v":33966.772897335701},-25475.079673001776,{"$f":"D126='2024 Election costs'!U135","v":true},{"$f":"B126='Rate peg & SV'!B127","v":true},{"$f":"B126='Rate peg calcs'!B148","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B126,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-25475.079673001776,-25475.079673001776,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B126,TPI!$B$16:$B$143,0))","v":14274700.000000002},0,-1.7846315280182262E-3,-1.7846315280182262E-3]
[null,{"$f":"'Rate peg calcs'!B149","v":2035},{"$f":"'Rate peg calcs'!C149","v":"Rural"},{"$f":"'Rate peg calcs'!D149","v":"Upper Lachlan "},null,{"$f":"'2024 Election costs'!Y136","v":18474.999417672516},-13856.249563254387,{"$f":"D127='2024 Election costs'!U136","v":true},{"$f":"B127='Rate peg & SV'!B128","v":true},{"$f":"B127='Rate peg calcs'!B149","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B127,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-13856.249563254387,-13856.249563254387,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B127,TPI!$B$16:$B$143,0))","v":9590700},0,-1.4447589397285274E-3,-1.4447589397285274E-3]
[null,{"$f":"'Rate peg calcs'!B150","v":204},{"$f":"'Rate peg calcs'!C150","v":"Rural"},{"$f":"'Rate peg calcs'!D150","v":"Uralla "},null,{"$f":"'2024 Election costs'!Y137","v":22047.338160809064},-16535.503620606796,{"$f":"D128='2024 Election costs'!U137","v":true},{"$f":"B128='Rate peg & SV'!B129","v":true},{"$f":"B128='Rate peg calcs'!B150","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B128,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-16535.503620606796,-16535.503620606796,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B128,TPI!$B$16:$B$143,0))","v":4807567},0,-3.4394743995469633E-3,-3.4394743995469633E-3]
[null,{"$f":"'Rate peg calcs'!B151","v":206},{"$f":"'Rate peg calcs'!C151","v":"Regional"},{"$f":"'Rate peg calcs'!D151","v":"Wagga Wagga "},null,{"$f":"'2024 Election costs'!Y138","v":65365.292106699781},-49023.969080024835,{"$f":"D129='2024 Election costs'!U138","v":true},{"$f":"B129='Rate peg & SV'!B130","v":true},{"$f":"B129='Rate peg calcs'!B151","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B129,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-49023.969080024835,-49023.969080024835,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B129,TPI!$B$16:$B$143,0))","v":54556242},0,-8.9859505132382168E-4,-8.9859505132382168E-4]
[null,{"$f":"'Rate peg calcs'!B152","v":208},{"$f":"'Rate peg calcs'!C152","v":"Rural"},{"$f":"'Rate peg calcs'!D152","v":"Walcha"},null,{"$f":"'2024 Election costs'!Y139","v":4581.4397841206701},-3436.0798380905026,{"$f":"D130='2024 Election costs'!U139","v":true},{"$f":"B130='Rate peg & SV'!B131","v":true},{"$f":"B130='Rate peg calcs'!B152","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B130,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-3436.0798380905026,-3436.0798380905026,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B130,TPI!$B$16:$B$143,0))","v":5642110},0,-6.0900617642876563E-4,-6.0900617642876563E-4]
[null,{"$f":"'Rate peg calcs'!B153","v":209},{"$f":"'Rate peg calcs'!C153","v":"Rural"},{"$f":"'Rate peg calcs'!D153","v":"Walgett "},null,{"$f":"'2024 Election costs'!Y140","v":24481.049582348518},-18360.787186761387,{"$f":"D131='2024 Election costs'!U140","v":true},{"$f":"B131='Rate peg & SV'!B132","v":true},{"$f":"B131='Rate peg calcs'!B153","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B131,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-18360.787186761387,-18360.787186761387,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B131,TPI!$B$16:$B$143,0))","v":6858444},0,-2.6771068170508335E-3,-2.6771068170508335E-3]
[null,{"$f":"'Rate peg calcs'!B154","v":210},{"$f":"'Rate peg calcs'!C154","v":"Rural"},{"$f":"'Rate peg calcs'!D154","v":"Warren "},null,{"$f":"'2024 Election costs'!Y141","v":12486.696179754465},-9365.0221348158484,{"$f":"D132='2024 Election costs'!U141","v":true},{"$f":"B132='Rate peg & SV'!B133","v":true},{"$f":"B132='Rate peg calcs'!B154","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B132,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-9365.0221348158484,-9365.0221348158484,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B132,TPI!$B$16:$B$143,0))","v":5940987},0,-1.5763411256102477E-3,-1.5763411256102477E-3]
[null,{"$f":"'Rate peg calcs'!B155","v":2050},{"$f":"'Rate peg calcs'!C155","v":"Rural"},{"$f":"'Rate peg calcs'!D155","v":"Warrumbungle "},null,null,{"$f":"'Rate peg calcs'!F30*(1-$E$9)","v":8501.840973286151},{"$f":"D133='2024 Election costs'!U142","v":true},{"$f":"B133='Rate peg & SV'!B134","v":true},{"$f":"B133='Rate peg calcs'!B155","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B133,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},8501.840973286151,8501.840973286151,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B133,TPI!$B$16:$B$143,0))","v":9870640},0,8.6132621322286605E-4,8.6132621322286605E-4]
[null,{"$f":"'Rate peg calcs'!B156","v":212},{"$f":"'Rate peg calcs'!C156","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D156","v":"Waverley"},null,{"$f":"'2024 Election costs'!Y143","v":101611.98265875923},{"$f":"-F134*$E$9","v":-76208.986994069419},{"$f":"D134='2024 Election costs'!U143","v":true},{"$f":"B134='Rate peg & SV'!B135","v":true},{"$f":"B134='Rate peg calcs'!B156","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B134,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-76208.986994069419,-76208.986994069419,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B134,TPI!$B$16:$B$143,0))","v":55291146},0,-1.378321711654691E-3,-1.378321711654691E-3]
[null,{"$f":"'Rate peg calcs'!B157","v":213},{"$f":"'Rate peg calcs'!C157","v":"Rural"},{"$f":"'Rate peg calcs'!D157","v":"Weddin "},null,{"$f":"'2024 Election costs'!Y144","v":11654.763463386204},-8741.0725975396526,{"$f":"D135='2024 Election costs'!U144","v":true},{"$f":"B135='Rate peg & SV'!B136","v":true},{"$f":"B135='Rate peg calcs'!B157","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B135,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-8741.0725975396526,4557.8118666298196,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B135,TPI!$B$16:$B$143,0))","v":3452846},3.8515718523703265E-3,-2.5315558810151545E-3,1.3200159713551718E-3]
[null,{"$f":"'Rate peg calcs'!B158","v":215},{"$f":"'Rate peg calcs'!C158","v":"Rural"},{"$f":"'Rate peg calcs'!D158","v":"Wentworth "},null,{"$f":"'2024 Election costs'!Y145","v":39912.766459913444},-29934.574844935083,{"$f":"D136='2024 Election costs'!U145","v":true},{"$f":"B136='Rate peg & SV'!B137","v":true},{"$f":"B136='Rate peg calcs'!B158","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B136,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-29934.574844935083,-29934.574844935083,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B136,TPI!$B$16:$B$143,0))","v":6755925},0,-4.4308625162261398E-3,-4.4308625162261398E-3]
[null,{"$f":"'Rate peg calcs'!B159","v":216},{"$f":"'Rate peg calcs'!C159","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D159","v":"Willoughby "},null,{"$f":"'2024 Election costs'!Y146","v":178125.20955807355},-133593.90716855516,{"$f":"D137='2024 Election costs'!U146","v":true},{"$f":"B137='Rate peg & SV'!B138","v":true},{"$f":"B137='Rate peg calcs'!B159","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B137,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-133593.90716855516,-133593.90716855516,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B137,TPI!$B$16:$B$143,0))","v":64744212},0,-2.0634108137505044E-3,-2.0634108137505044E-3]
[null,{"$f":"'Rate peg calcs'!B160","v":218},{"$f":"'Rate peg calcs'!C160","v":"Regional"},{"$f":"'Rate peg calcs'!D160","v":"Wingecarribee "},null,{"$f":"'2024 Election costs'!Y147","v":98177.008140436781},-73632.756105327586,{"$f":"D138='2024 Election costs'!U147","v":true},{"$f":"B138='Rate peg & SV'!B139","v":true},{"$f":"B138='Rate peg calcs'!B160","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B138,'DSL inputs'!$O$31:$O$87,0)),0)","v":13298.884464169472},-73632.756105327586,-60333.871641158112,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B138,TPI!$B$16:$B$143,0))","v":63656412.999999993},2.0891664857348267E-4,-1.1567217289690449E-3,-9.478050803955623E-4]
[null,{"$f":"'Rate peg calcs'!B161","v":219},{"$f":"'Rate peg calcs'!C161","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D161","v":"Wollondilly "},null,{"$f":"'2024 Election costs'!Y148","v":73839.498122824298},-55379.623592118223,{"$f":"D139='2024 Election costs'!U148","v":true},{"$f":"B139='Rate peg & SV'!B140","v":true},{"$f":"B139='Rate peg calcs'!B161","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B139,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-55379.623592118223,-55379.623592118223,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B139,TPI!$B$16:$B$143,0))","v":51123576},0,-1.0832501934551337E-3,-1.0832501934551337E-3]
[null,{"$f":"'Rate peg calcs'!B162","v":220},{"$f":"'Rate peg calcs'!C162","v":"Regional"},{"$f":"'Rate peg calcs'!D162","v":"Wollongong "},null,{"$f":"'2024 Election costs'!Y149","v":275699.93345015706},-206774.95008761779,{"$f":"D140='2024 Election costs'!U149","v":true},{"$f":"B140='Rate peg & SV'!B141","v":true},{"$f":"B140='Rate peg calcs'!B162","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B140,'DSL inputs'!$O$31:$O$87,0)),0)","v":71224.095696298973},-206774.95008761779,-135550.8543913188,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B140,TPI!$B$16:$B$143,0))","v":211090905},3.3740958994087864E-4,-9.7955404609979661E-4,-6.4214445615891791E-4]
[null,{"$f":"'Rate peg calcs'!B163","v":221},{"$f":"'Rate peg calcs'!C163","v":"Metropolitan"},{"$f":"'Rate peg calcs'!D163","v":"Woollahra "},null,{"$f":"'2024 Election costs'!Y150","v":152691.9052000962},-114518.92890007215,{"$f":"D141='2024 Election costs'!U150","v":true},{"$f":"B141='Rate peg & SV'!B142","v":true},{"$f":"B141='Rate peg calcs'!B163","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B141,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-114518.92890007215,-114518.92890007215,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B141,TPI!$B$16:$B$143,0))","v":55113662.999999993},0,-2.0778682211718019E-3,-2.0778682211718019E-3]
[null,{"$f":"'Rate peg calcs'!B164","v":2036},{"$f":"'Rate peg calcs'!C164","v":"Rural"},{"$f":"'Rate peg calcs'!D164","v":"Yass Valley"},null,{"$f":"'2024 Election costs'!Y151","v":32807.623775770568},-24605.717831827926,{"$f":"D142='2024 Election costs'!U151","v":true},{"$f":"B142='Rate peg & SV'!B143","v":true},{"$f":"B142='Rate peg calcs'!B164","v":true},null,{"$f":"IFERROR(INDEX('DSL inputs'!$L$31:$L$87,MATCH($B142,'DSL inputs'!$O$31:$O$87,0)),0)","v":0},-24605.717831827926,-24605.717831827926,null,{"$f":"INDEX(TPI!N$16:N$143,MATCH($B142,TPI!$B$16:$B$143,0))","v":14221100.999999998},0,-1.7302259390343919E-3,-1.7302259390343919E-3]